
ONEOK Inc
NYSE:OKE

Intrinsic Value
The intrinsic value of one
OKE
stock under the Base Case scenario is
102.504
USD.
Compared to the current market price of 79.835 USD,
ONEOK Inc
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ONEOK Inc
Fundamental Analysis


Revenue & Expenses Breakdown
ONEOK Inc
Balance Sheet Decomposition
ONEOK Inc
Current Assets | 4.2B |
Cash & Short-Term Investments | 733m |
Receivables | 2.3B |
Other Current Assets | 1.2B |
Non-Current Assets | 59.8B |
Long-Term Investments | 2.3B |
PP&E | 45.9B |
Intangibles | 11.1B |
Other Non-Current Assets | 450m |
Free Cash Flow Analysis
ONEOK Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
ONEOK Inc
Revenue
|
21.7B
USD
|
Cost of Revenue
|
-13.3B
USD
|
Gross Profit
|
8.4B
USD
|
Operating Expenses
|
-3.3B
USD
|
Operating Income
|
5.1B
USD
|
Other Expenses
|
-2B
USD
|
Net Income
|
3B
USD
|
OKE Profitability Score
Profitability Due Diligence
ONEOK Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
ONEOK Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
OKE Solvency Score
Solvency Due Diligence
ONEOK Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
ONEOK Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OKE Price Targets Summary
ONEOK Inc
According to Wall Street analysts, the average 1-year price target for
OKE
is 112.647 USD
with a low forecast of 96.96 USD and a high forecast of 154.35 USD.
Dividends
Current shareholder yield for OKE is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
OKE
stock under the Base Case scenario is
102.504
USD.
Compared to the current market price of 79.835 USD,
ONEOK Inc
is
Undervalued by 22%.