OGS
ONE Gas Inc
Price:  
60.12 
USD
Volume:  
279,476.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OGS Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of ONE Gas Inc (OGS) is 73.33 USD. This OGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.12 USD, the upside of ONE Gas Inc is %.

The range of the Intrinsic Value is 48.36 - 116.12 USD

60.12 USD
Stock Price
73.33 USD
Intrinsic Value
Intrinsic Value Details

OGS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.36 - 116.12 73.33 22.0%
DCF (Growth 10y) 63.92 - 138.10 91.36 52.0%
DCF (EBITDA 5y) 34.75 - 79.33 56.68 -5.7%
DCF (EBITDA 10y) 51.70 - 102.38 75.65 25.8%
Fair Value 24.52 - 24.52 24.52 -59.22%
P/E 56.71 - 68.26 62.59 4.1%
EV/EBITDA 1.75 - 58.25 37.29 -38.0%
EPV (9.24) - 8.19 (0.53) -100.9%
DDM - Stable 30.90 - 63.28 47.09 -21.7%
DDM - Multi 50.70 - 79.62 61.86 2.9%

OGS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,400.99
Beta 0.34
Outstanding shares (mil) 56.57
Enterprise Value (mil) 6,517.44
Market risk premium 4.60%
Cost of Equity 7.93%
Cost of Debt 4.89%
WACC 6.09%