EN DE

One Gas Inc (OGS) Fair Value & Analysis

Utilities · US · Market cap $5.0B · ISIN US68235P1084

What is One Gas Inc really worth?

OG One Gas Inc logo One Gas Inc OGS · US
Price$80.54
Fair Value$61.50
Upside−23.6%
Quality39/100

Below-average quality, and trading another 31% above our fair value of $61.50.

Watch One Gas Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 11.8% net margin

Risks

!Mixed Growth (revenue 5y +9.7 %/yr)
!Moderate debt · negative free cash flow
!Trails peers (4/14)
!Moderate moat 54/100
!Weak on valuation: 2 out of 100

For context

·3.34% dividend yield
Evidence: High Range $45.72 – $79.95

Fair value as of: Aug 23, 2026

From 15 valuation models · updated 13 days ago

Share price +4.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The price sits above our optimistic bull case: the favourable scenario is already priced in.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

$89.89 $52.60 Fair Value $61.50 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 23, 2026.

How to read this chart

60‑month range $52.60 – $89.89 · fair‑value band $45.72 – $79.95 · the $80.54 price screens above the $61.50 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 23, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

One Gas Inc (OGS) currently trades at $80.54, while our model-based Fair Value estimate is $61.50, implying the stock looks roughly 31.0% overvalued today. The Quality Score stands at 39/100 (below-average quality), in the Utilities sector. Bull case: the Multiples group reads highest at a median of $71.57 per share, and 1 of the 15 models we run sit above the $80.54 price. Bear case: the Earnings-Based group reads lowest at $30.12, and 14 of the 15 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, One Gas Inc generated revenue of $2.3B at a net margin of 11.8%. Revenue declined 11.1% year over year. It earns a return on equity of 8.2%. Net debt stands at $3.4B. Fundamentals as of Aug 23, 2026

Our scenario range runs from $45.72 (bear case) to $79.95 (bull case); at $80.54, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 11% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at −24% fair-value upside, at −24%, OGS screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $1.18 per share, which is 1.9 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income best evidence $44.88 $47.71 $51.79 76
EPV $20.97 $30.12 $38.02 73
ROIC Compounder $20.97 $30.12 $38.02 72
All 15 models by family
Earnings-Based
Graham-Dodd $28.63 $64.96 $83.19 65
PEG = 1.0 $10.73 $15.32 $19.92 57
EPV $20.97 $30.12 $38.02 73
Dividend Discount
Gordon GGM $22.49 $36.06 $50.91 68
DDM Multi-Stage $22.49 $32.38 $42.98 67
Multiples
P/E Multiple $56.83 $75.78 $94.72 63
P/S Multiple $53.68 $71.57 $89.46 58
P/B Multiple $53.68 $71.57 $89.46 55
EV/EBIT $45.00 $72.33 $99.66 64
EV/EBITDA $55.58 $86.44 $117.29 66
EV/Revenue $29.33 $57.75 $86.18 51
Asset-Based
NCAV (Graham) $27.41 $36.72 $54.81 54
Economic Profit
Residual Income best evidence $44.88 $47.71 $51.79 76
ROIC Compounder $20.97 $30.12 $38.02 72
Growth Earnings
Growth-Adj P/E $43.05 $61.50 $79.95 67

Widest divergence: Multiples ($71.57) versus Earnings-Based ($30.12). Highest evidence: Residual Income (76).

Notify me when OGS reaches fair value

Put OGS on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 18.2
P/S ratio 1.98 P/E × margin
EPS (TTM) $4.43 price ÷ EPS = P/E 18.2
Dividend yield 3.3% payout 60.7%
Net margin 10.9% FY2025
Return on equity 8.2% TTM
More key figures
Profitability
Return on assets (EBIT) 4.5% avg 5y
Operating margin 22.7% TTM
Growth
Revenue (TTM) $2.3B TTM
Revenue growth (YoY) −11.1% 3y avg −2.0%
EPS growth (YoY) +3.0%
Balance sheet & cash flow
Free cash flow −$128M FY2025
Net debt $3.4B FY2025

Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 39/100

Of which business quality 38 · Market factors (momentum, volatility) 58

Profitability 32
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 32
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

ONE Gas, Inc., together with its subsidiaries, operates as a regulated natural gas distribution utility company in the United States. The company offers natural gas distribution services. As of December 31, 2025, it owned 43,200 miles of distribution pipelines and 2,200 miles of transmission pipelines.

Full company description

ONE Gas, Inc., together with its subsidiaries, operates as a regulated natural gas distribution utility company in the United States. The company offers natural gas distribution services. As of December 31, 2025, it owned 43,200 miles of distribution pipelines and 2,200 miles of transmission pipelines. The company serves approximately 2.3 million residential, commercial, industrial, transportation, and wholesale customers in Oklahoma, Kansas, and Texas. ONE Gas, Inc. was founded in 1906 and is headquartered in Tulsa, Oklahoma.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

One Gas Inc reported revenue of $2.4B in FY2025 versus $1.8B in FY2021, a compound +7.6%/yr. Reported net income was $264M in FY2025, compounding +6.4%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$2.4B
Latest YoY
+16.5%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.0%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.7%
Avg. revenue growth/yr (15Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.9%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+6.8% (3.5 + 3.3)
Revenue +7.6%/yr
FY21 $1.8B
FY22 $2.6B
FY23 $2.4B
FY24 $2.1B
FY25 $2.4B
Net income +6.4%/yr
FY21 $206M
FY22 $222M
FY23 $231M
FY24 $223M
FY25 $264M
Character of growth · EPS growth decomposed (2014-2025) +6.7 % p.a.
Revenue per share +3.1 %

of which total revenue +4.1 % · buybacks/dilution −0.9 %

EBIT margin +1.5 %
Tax rate +3.5 %
Residual (interest, one-offs) −1.5 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

OGS screens 31% overvalued. Compare with Naturgy Energy Group →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "One Gas Inc Fair Value". https://www.fairvalue-calculator.com/stock/OGS

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Utilities - Regulated Gas · 105 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 39 · Bottom 25%
Fair Value upside −24% · Below median
Return on equity (TTM) 8% · Below median
Return on assets 3% · Above median
Net margin (TTM) 12% · Above median
Operating margin (TTM) 23% · Top 25%
Revenue growth −11% · Below median
Dividend yield (TTM) 3.3% · Below median
Debt / equity 0.69× · Higher than median

Valuation Multiples vs Utilities - Regulated Gas median · lower = cheaper

P/E (TTM) 18.2× · Pricier than median
P/B 1.44× · Cheaper than median
P/S (TTM) 2.14× · Pricier than median
EV/EBITDA 9.4× · Pricier than median
PEG 4.19× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE2 · sector 27
FUTURE0 · sector 0
PAST33 · sector 35
HEALTH66 · sector 87
DIVIDEND67 · sector 71

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Utilities - Regulated Gas stocks, each showing price versus our Fair Value estimate (as of Aug 23, 2026).

Stock Price Fair Value vs Fair Value
Naturgy Energy Group NTGY €29.60 €31.58 +7%
Atmos Energy Corporation ATO $166.65 $85.67 −49%
NiSource Inc NI $40.96 $28.59 −30%
Uniper SE UN0 €47.45 €48.32 +2%
The Hong Kong and China Gas Company 0003 HK$7.31 HK$4.79 −34%
GAIL (India) Limited GAIL ₹171.10 ₹130.21 −24%
Italgas S.p.A IG €8.67 €8.63 −1%
Adani Total Gas Limited ATGL ₹654.05 ₹101.36 −85%
ENN Natural Gas Co 600803 ¥17.51 ¥25.71 +47%
UGI Corporation UGI $38.01 $26.72 −30%

Compare One Gas Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is One Gas Inc (OGS) overvalued or undervalued?
As of Aug 23, 2026, our model estimates a fair value of $61.50 versus a price of $80.54, about −24% upside (overvalued).
What is the fair value of OGS?
Our model-based fair value for One Gas Inc is $61.50 (as of Aug 23, 2026), built from audited fundamentals. The current price: $80.54.
What is the quality score of OGS?
One Gas Inc has a Quality Score of 39/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of One Gas Inc (OGS)?
One Gas Inc reported trailing-twelve-month revenue of about $2.3B (latest available figure, as of Aug 23, 2026).
What is the net profit margin of OGS?
The net profit margin of One Gas Inc is about 11.8%, meaning it keeps roughly 11.8% of revenue as net income. Based on the latest reported figures.
Does One Gas Inc pay a dividend?
One Gas Inc currently shows a dividend yield of about 3.34% relative to its recent price (as of Aug 23, 2026).
Free · no account needed

Watch One Gas Inc in the live analysis

One click puts One Gas Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.