investorscraft@gmail.com

Intrinsic ValueONEOK, Inc. (OKE)

Previous Close$72.63
Intrinsic Value
Upside potential
Previous Close
$72.63

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 midstream energy service provider, specializing in the gathering, processing, storage, and transportation of natural gas and natural gas liquids (NGLs). The company serves key producing basins in the U.S., including the Permian, Williston, and Mid-Continent regions, leveraging an extensive network of pipelines and processing plants. Its revenue model is primarily fee-based, providing stability through long-term contracts with producers and end-users, while benefiting from volume growth in shale plays. ONEOK holds a strong market position as one of the largest NGL operators in North America, with strategic assets that ensure connectivity between supply hubs and demand centers. The company’s integrated infrastructure and focus on operational efficiency position it as a critical link in the energy value chain, particularly amid growing demand for NGLs in petrochemical and export markets. Its scale and geographic diversification mitigate regional risks, reinforcing its competitive edge in a dynamic energy landscape.

Revenue Profitability And Efficiency

ONEOK reported revenue of $21.7 billion for FY 2024, with net income of $3.04 billion, reflecting robust profitability. Diluted EPS stood at $5.17, supported by strong operational performance and disciplined cost management. Operating cash flow reached $4.89 billion, underscoring the company’s ability to convert revenue into cash efficiently. Capital expenditures of $2.02 billion indicate ongoing investments in infrastructure to sustain growth and operational reliability.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent cash flow generation, driven by fee-based contracts and volume growth. ONEOK’s capital efficiency is demonstrated by its ability to fund expansion projects while maintaining healthy returns. The balance between reinvestment and shareholder returns highlights a disciplined approach to capital allocation, ensuring long-term value creation.

Balance Sheet And Financial Health

ONEOK’s balance sheet shows $733 million in cash and equivalents against total debt of $32.08 billion, reflecting a leveraged but manageable position. The company’s strong cash flow generation provides ample coverage for debt servicing and dividend payments. Financial health is further supported by its stable, contracted revenue streams, which reduce liquidity risks.

Growth Trends And Dividend Policy

ONEOK has demonstrated growth through strategic expansions and volume increases in key basins. The company maintains a shareholder-friendly dividend policy, with a dividend per share of $3.94, appealing to income-focused investors. Future growth is expected to be driven by organic projects and potential acquisitions, aligning with industry demand trends.

Valuation And Market Expectations

The market values ONEOK based on its stable cash flows and growth potential in midstream infrastructure. Current metrics reflect investor confidence in its ability to navigate energy market fluctuations while delivering consistent returns. Valuation multiples are likely influenced by its dividend yield and earnings stability.

Strategic Advantages And Outlook

ONEOK’s strategic advantages include its integrated asset base, geographic diversification, and fee-based revenue model. The outlook remains positive, supported by rising NGL demand and infrastructure needs in key shale plays. The company is well-positioned to capitalize on energy transition trends, maintaining relevance in evolving markets.

Sources

10-K, investor presentations

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