
ONEOK Inc
NYSE:OKE

Intrinsic Value
The intrinsic value of one
OKE
stock under the Base Case scenario is
102.58
USD.
Compared to the current market price of 86.23 USD,
ONEOK Inc
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ONEOK Inc
Fundamental Analysis

ONEOK’s planned integration of Magellan Midstream Partners introduces balance sheet stress and execution risk, as any synergy shortfall could impede cash flow growth.
The Magellan Midstream acquisition complements ONEOK’s NGL-focused assets with petroleum transportation, significantly expanding its footprint and creating cost synergies.

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 114.39 USD
with a low forecast of 102.01 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
102.58
USD.
Compared to the current market price of 86.23 USD,
ONEOK Inc
is
Undervalued by 16%.