ONEOK, Inc.
Bear Case (25th pct.)
-32.0% vs price
Base Case (Median)
-25.3% vs price
Bull Case (75th pct.)
-12.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $28.08 | -70.5% | High (40%) |
| PE Comparable | $71.21 | -25.3% | Medium (25%) |
| Growth Trajectory DCF | $61.32 | -35.7% | Medium (20%) |
| Graham Number | $68.25 | -28.4% | Medium (40%) |
| EV/EBITDA | $123.60 | 29.7% | Medium (20%) |
| EV/FCF | $92.25 | -3.2% | Medium (20%) |
| Earnings Power Value | $74.47 | -21.9% | Medium (50%) |
Based on 7 out of 8 methods, OKE appears overvalued at the current price of $95.32. The base case fair value of $71.21 implies 25.3% 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.