$69.74
Near FV▼ -9.8% against the close used
Model range $20.60 – $96.71
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$20.60Fair value$69.74Bull$96.71
FairClose
52-week traded range
52W low $74.6952W high $90.64
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
One Gas closed at $77.34, 10.9% above the consensus fair value of $69.74 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 17.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$77.47
+0.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7%, r=10%, tg=3%, n=10yr
Graham Number
$74.23
-4.0%
√(22.5 × EPS × BVPS)
EPS=4.37, BVPS=56.04 · outside Graham range (P/E 17.7, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
$87.40
+13.0%
EPS × 20x (sector P/E)
EPS=4.37, Sector P/E=20x
Peter Lynch (PEG)
$30.72
-60.3%
EPS × Growth% (PEG = 1 is fair)
EPS=4.37, g=7%
EV/EBITDA
$59.33
-23.3%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=457.47M
Dividend Discount (DDM)
$96.71
+25.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.68, r=10%, g=7%
Book Value (P/B)
$20.60
-73.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56.04, ROE=7.5%, g=6%, r=10%
Reverse DCF
$77.34
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 7%
Margin of Safety
$59.78
-22.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=79.7, 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.