As of 2024-12-11, the Intrinsic Value of ONEOK Inc (OKE) is
0.00 USD. This ONEOK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 105.12 USD, the upside of ONEOK Inc is
-100.00%.
The range of the Intrinsic Value is - USD
ONEOK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
- |
0.00 |
-100.0% |
| DCF (Growth 10y) |
- |
0.00 |
-100.0% |
| DCF (EBITDA 5y) |
- |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
- |
(1,234.50) |
-123450.0% |
| Fair Value |
119.83 - 119.83 |
119.83 |
13.99% |
| P/E |
51.67 - 82.02 |
62.28 |
-40.8% |
| EV/EBITDA |
(47.17) - 85.14 |
13.42 |
-87.2% |
| EPV |
- |
0.00 |
-100.0% |
| DDM - Stable |
68.56 - 383.67 |
226.11 |
115.1% |
| DDM - Multi |
133.02 - 535.74 |
208.38 |
98.2% |
ONEOK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
61,409.00 |
| Beta |
0.67 |
| Outstanding shares (mil) |
584.18 |
| Enterprise Value (mil) |
88,967.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.01% |
| Cost of Debt |
4.77% |
| WACC |
6.15% |