investorscraft@gmail.com

Intrinsic ValueONEOK, Inc. (0KCI.L)

Previous Close£78.13
Intrinsic Value
Upside potential
Previous Close
£78.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ONEOK, Inc. operates as a critical midstream energy infrastructure provider in the U.S., specializing in natural gas and natural gas liquids (NGL) services. The company’s operations span gathering, processing, storage, and transportation, with a strong footprint in the Mid-Continent and Rocky Mountain regions. Its diversified revenue streams include fee-based contracts for pipeline and processing services, as well as commodity-sensitive margins from NGL marketing. ONEOK’s extensive network—comprising 17,500 miles of natural gas gathering pipelines and 5,100 miles of NGL pipelines—positions it as a key facilitator of energy logistics, serving producers, refiners, and end-users. The company’s integrated infrastructure and strategic asset locations enhance its competitive moat, particularly in regions with high production activity. ONEOK’s market position is further reinforced by its regulated pipelines and storage assets, which provide stable cash flows. Its focus on NGL fractionation and distribution aligns with growing demand for petrochemical feedstocks, supporting long-term relevance in the energy value chain.

Revenue Profitability And Efficiency

ONEOK reported revenue of $21.7 billion for the fiscal year, with net income of $3.04 billion, reflecting robust profitability. The company’s diluted EPS of $5.17 underscores efficient earnings generation. Operating cash flow of $4.89 billion highlights strong cash conversion, though capital expenditures of $2.02 billion indicate ongoing investments in infrastructure. The balance between growth spending and cash generation remains a key focus.

Earnings Power And Capital Efficiency

ONEOK’s earnings power is driven by its fee-based midstream operations, which provide stability amid commodity price volatility. The company’s capital efficiency is evident in its ability to fund expansions while maintaining healthy cash flows. Debt levels of $32.08 billion are offset by reliable cash flows, though leverage management remains critical for sustaining investor confidence.

Balance Sheet And Financial Health

ONEOK’s balance sheet shows $733 million in cash and equivalents against total debt of $32.08 billion, indicating a leveraged but manageable position. The company’s asset-heavy model requires continuous capital deployment, but its regulated and contracted cash flows provide a buffer against financial strain. Liquidity and debt maturity profiles will be pivotal for maintaining financial flexibility.

Growth Trends And Dividend Policy

ONEOK has demonstrated consistent growth through infrastructure expansions, particularly in NGL logistics. The company’s dividend of $4.04 per share reflects a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on organic projects and strategic acquisitions, balanced against dividend sustainability.

Valuation And Market Expectations

With a market capitalization of $50.68 billion and a beta of 1.003, ONEOK trades in line with broader market risk. Investors likely price in its midstream stability and growth potential, though valuation multiples may reflect sector-specific risks such as regulatory changes or energy demand shifts.

Strategic Advantages And Outlook

ONEOK’s strategic advantages lie in its integrated asset base and geographic diversification, which mitigate operational risks. The outlook remains positive, supported by demand for NGLs and natural gas infrastructure. However, the company must navigate energy transition pressures and regulatory hurdles to sustain long-term growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount