Oneok
S&P 500
$96.98
+1.32%
Delayed · cached 15 min
Fair value analysis
OKE
Oneok
$95.72
Close used for this calculation
$102.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Quality radar
Consensus fair value
$102.11
Near FV▲ +6.7% against the close used
Model range $63.12 – $222.26
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$77.59
-18.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$66.50
-30.5%
√(22.5 × EPS × BVPS)
EPS=5.42, BVPS=36.26 · outside Graham range (P/E 17.7, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
$108.40
+13.2%
EPS × 20x (sector P/E)
EPS=5.42, Sector P/E=20x
Peter Lynch (PEG)
$67.53
-29.4%
EPS × Growth% (PEG = 1 is fair)
EPS=5.42, g=12.5%
EV/EBITDA
$137.11
+43.2%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=7.26B
Dividend Discount (DDM)
$222.26
+132.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.12, r=10%, g=8%
Book Value (P/B)
$79.68
-16.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36.26, ROE=14.8%, g=6%, r=10%
Reverse DCF
$95.72
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 12.5%
Margin of Safety
$63.12
-34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=84.16, MoS=25%
Computed on September 11, 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.