$37.80
Above FV▼ -18.8% against the close used
Model range $3.71 – $46.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$3.71Fair value$37.80Bull$46.40
FairClose
52-week traded range
52W low $42.1652W high $49.95
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
OGE Energy closed at $46.55, 23.1% above the consensus fair value of $37.80 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 20.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$5.28
-88.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
$35.30
-24.2%
√(22.5 × EPS × BVPS)
EPS=2.32, BVPS=23.87 · outside Graham range (P/E 20.1, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
$46.40
-0.3%
EPS × 20x (sector P/E)
EPS=2.32, Sector P/E=20x
Peter Lynch (PEG)
$3.71
-92.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2.32, g=1.6%
EV/EBITDA
$45.89
-1.4%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=1.36B
Dividend Discount (DDM)
$21.60
-53.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.69, r=10%, g=2%
Book Value (P/B)
$22.27
-52.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.87, ROE=9.5%, g=3%, r=10%
Reverse DCF
$46.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.2% | Historical: 1.6%
Margin of Safety
$21.74
-53.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28.99, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.