Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
ONEOK INC /NEW/
Bear Case (25th pct.)
-39.0% vs price
Base Case (Median)
-27.4% vs price
Bull Case (75th pct.)
-21.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $56.82 | -35.3% | High (40%) |
| PE Comparable | $86.81 | -1.2% | Medium (25%) |
| Growth Trajectory DCF | $50.40 | -42.6% | Medium (20%) |
| Graham Number | $68.20 | -22.4% | Medium (40%) |
| EV/EBITDA | $70.07 | -20.3% | Medium (20%) |
| EV/FCF | $39.86 | -54.6% | Medium (20%) |
| Earnings Power Value | $63.78 | -27.4% | Medium (50%) |
Based on 7 out of 7 methods, OKE appears overvalued at the current price of $87.88. The base case fair value of $63.78 implies 27.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.