EN DE

ONEOK Inc (OKE) Fair Value & Analysis

Energy · US · Market cap $58.9B · ISIN US6826801036

What is ONEOK Inc really worth?

OI ONEOK Inc logo ONEOK Inc OKE · US
Price$95.75
Fair Value$58.62
Upside−38.8%
Quality32/100

Below-average quality, and trading another 63% above our fair value of $58.62.

Watch ONEOK 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

Healthy Growth (revenue 5y +31.8 %/yr)
Solidly profitable · 10.0% net margin
Moderate debt · generates free cash flow

Risks

!Trails peers (5/15)
!Moderate moat 57/100

For context

·4.39% dividend yield
Evidence: High Range $30.97 – $97.62

Fair value as of: Sep 3, 2026

From 26 valuation models · updated yesterday

Share price +9.2% 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 (32/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide ($30.97 to $97.62). The outcome hinges heavily on assumptions, so read the point estimate with caution.

Price vs Fair Value (5 years)

$108.40 $38.05 Fair Value $58.62 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 3, 2026.

How to read this chart

60‑month range $38.05 – $108.40 · fair‑value band $30.97 – $97.62 · the $95.75 price screens above the $58.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 3, 2026.

Full chart & analysis →

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

Analysis

ONEOK Inc (OKE) currently trades at $95.75, while our model-based Fair Value estimate is $58.62, implying the stock looks roughly 63.3% overvalued today. The Quality Score stands at 32/100 (below-average quality), in the Energy sector. Bull case: the Growth Earnings group reads highest at a median of $112.66 per share, and 2 of the 26 models we run sit above the $95.75 price. Bear case: the Asset-Based group reads lowest at $23.91, and 24 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, ONEOK Inc generated revenue of $35.2B at a net margin of 10.0%. Revenue grew 19.6% year over year. It earns a return on equity of 15.9%. Net debt stands at $32.7B. Fundamentals as of Sep 3, 2026

Our scenario range runs from $30.97 (bear case) to $97.62 (bull case); at $95.75, the current price sits within 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 near its 52-week high and 53% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at −46% fair-value upside, at −39%, OKE 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 $0.9542 per share, which is 1.6 % 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
EPV $41.09 $56.05 $69.14 74
Owner Earnings $37.18 $125.82 73
Residual Income $35.87 $44.51 $90.12 72
All 26 models by family
DCF Models
FCF DCF $8.21 $54.17 $173.55 69
Owner Earnings $37.18 $125.82 73
5Y Revenue Exit $0.5600 $45.76 $110.99 62
5Y EBITDA Exit $9.04 $64.90 $140.08 67
5Y P/E Exit $6.34 $58.85 $123.61 63
10Y Revenue Exit $0.9300 $46.71 $121.00 57
10Y EBITDA Exit $8.50 $61.53 $152.24 59
10Y P/E Exit $6.64 $56.81 $137.14 56
Earnings-Based
Graham-Dodd $36.64 $225.61 $314.84 63
Lynch FV $64.73 $92.47 $120.21 61
PEG = 1.0 $64.73 $92.47 $120.21 57
EPV $41.09 $56.05 $69.14 74
Dividend Discount
Gordon GGM $37.64 $78.27 $124.16 66
DDM Multi-Stage $37.64 $66.00 $82.15 66
Multiples
P/E Multiple $56.58 $75.44 $94.30 63
P/S Multiple $48.04 $64.05 $80.06 58
P/B Multiple $48.18 $64.24 $80.30 55
EV/EBIT $34.25 $61.89 $89.54 63
EV/EBITDA $11.88 $32.08 $52.27 62
EV/Revenue $15.36 $34.58 50
Asset-Based
NCAV (Graham) $17.84 $23.91 $35.69 54
Growth DCF
Growth DCF $6.38 $65.68 $161.74 68
Rev-Margin DCF $0.5600 $43.80 $105.31 63
Economic Profit
Residual Income $35.87 $44.51 $90.12 72
ROIC Compounder $45.44 $86.03 $122.66 70
Growth Earnings
Growth-Adj P/E $78.86 $112.66 $146.46 67

Widest divergence: Growth Earnings ($112.66) versus Asset-Based ($23.91). Highest evidence: EPV (74).

Notify me when OKE reaches fair value

Put OKE 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 17.1
P/S ratio 1.72 P/E × margin
EPS (TTM) $5.61 price ÷ EPS = P/E 17.1
Dividend yield 4.4% payout 74.9%
Net margin 10.1% FY2025
Return on equity 15.9% TTM
More key figures
Profitability
Return on assets (EBIT) 10.4% avg 5y
Operating margin 14.9% TTM
Growth
Revenue (TTM) $35.2B TTM
Revenue growth (YoY) +19.6% 3y avg +13.7%
EPS growth (YoY) +18.0%
Balance sheet & cash flow
Free cash flow $2.4B FY2025
Net debt $32.7B FY2025 · ≈ 13.4 yrs of FCF

Figures from reported company fundamentals · as of Sep 3, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 32/100

Of which business quality 34 · Market factors (momentum, volatility) 72

Profitability 40
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 27
Balance sheet, leverage, solvency risk
Investment 20
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 2
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

ONEOK, Inc. operates as a midstream service provider of gathering, processing, fractionation, transportation, storage, and marine export services in the United States. It operates in four segments: Natural Gas Gathering and Processing; Natural Gas Liquids; Natural Gas Pipelines; and Refined Products and Crude.

Full company description

ONEOK, Inc. operates as a midstream service provider of gathering, processing, fractionation, transportation, storage, and marine export services in the United States. It operates in four segments: Natural Gas Gathering and Processing; Natural Gas Liquids; Natural Gas Pipelines; and Refined Products and Crude. The company owns natural gas gathering pipelines and processing plants in the Mid-Continent, Permian Basin, North Texas, Gulf Coast region, and Rocky Mountain regions; and provides midstream services to producers of NGLs. It also owns NGL gathering and distribution pipelines, fractionation, terminal and storage facilities; and transports refined products, including gasoline, diesel fuel, aviation fuel, kerosene, and heating oil. In addition, the company transports and stores natural gas through regulated interstate and intrastate natural gas transmission pipelines, and natural gas storage facilities; it owns and operates a parking garage in downtown Tulsa, Oklahoma; and leases buildings, warehouses, office space, land, and equipment, including pipeline equipment, pipeline capacity, rail cars, and information technology equipment. Further, the company transports, stores, and distributes refined products, purity NGLs, and crude oil, as well as conducts commodity-related activities, including liquids blending and marketing activities. It serves integrated and independent exploration and production companies; other NGL and natural gas gathering and processing companies; crude oil and natural gas production companies; utilities; industrial companies; natural gasoline distributors; propane distributors; municipalities; ethanol producers; petrochemical, refining, and marketing companies; and diluent users, refineries, and exporters. ONEOK, 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

ONEOK Inc reported revenue of $33.6B in FY2025 versus $17.3B in FY2021, a compound +18.1%/yr. Reported net income was $3.4B in FY2025, compounding +22.7%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$33.6B
Latest YoY
+55.4%
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.
+13.7%
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.
+31.8%
Avg. revenue growth/yr (40Y) 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.
+9.1%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+16.2% (11.8 + 4.4)
Revenue +18.1%/yr
FY21 $17.3B
FY22 $22.9B
FY23 $17.7B
FY24 $21.6B
FY25 $33.6B
Net income +22.7%/yr
FY21 $1.5B
FY22 $1.7B
FY23 $2.7B
FY24 $3.0B
FY25 $3.4B
Character of growth · EPS growth decomposed (2014-2025) +15.7 % p.a.
Revenue per share −0.7 %

of which total revenue +10.9 % · buybacks/dilution −10.4 %

EBIT margin +7.2 %
Tax rate +1.8 %
Residual (interest, one-offs) +6.7 %

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).

OKE screens 63% overvalued. Compare with Enbridge Inc →

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). "ONEOK Inc Fair Value". https://www.fairvalue-calculator.com/stock/OKE

Peer Group

Oil & Gas Midstream · 89 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 32 · Bottom 25%
Fair Value upside −39% · Below median
Return on equity (TTM) 16% · Above median
Return on assets 6% · Above median
Net margin (TTM) 10% · Below median
Operating margin (TTM) 15% · Below median
Revenue growth 20% · Above median
Dividend yield (TTM) 4.4% · Above median
Debt / equity 1.37× · Higher than median

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 17.1× · Pricier than median
P/B 2.62× · Pricier than median
P/S (TTM) 1.67× · Cheaper than median
P/FCF 24.1× · Pricier than 75% of peers
EV/EBITDA 11.9× · Pricier than median
PEG 2.21× · Pricier than median

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
VALUE0 · sector 0
FUTURE98 · sector 44
PAST64 · sector 42
HEALTH32 · sector 54
DIVIDEND88 · sector 80

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

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

Oil & gas

Similar stocks

10 more Oil & Gas Midstream stocks, each showing price versus our Fair Value estimate (as of Sep 3, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $50.72 $35.83 −29%
The Williams Companies, Inc WMB $74.05 $11.73 −84%
Enterprise Products Partners L.P. EPD $39.02 $20.94 −46%
TC Energy Corporation TRP C$88.72 C$24.53 −72%
Kinder Morgan, Inc KMI $31.60 $10.92 −65%
Energy Transfer LP, ET $21.31 $11.45 −46%
MPLX LP owns and MPLX $59.25 $36.42 −39%
Targa Resources Corp TRGP $286.91 $79.61 −72%
Cheniere Energy, Inc LNG $280.80 $199.99 −29%
Venture Global, Inc VG $13.72 $14.00 +2%

Compare ONEOK Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Energy 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 ONEOK Inc (OKE) overvalued or undervalued?
As of Sep 3, 2026, our model estimates a fair value of $58.62 versus a price of $95.75, about −39% upside (overvalued).
What is the fair value of OKE?
Our model-based fair value for ONEOK Inc is $58.62 (as of Sep 3, 2026), built from audited fundamentals. The current price: $95.75.
What is the quality score of OKE?
ONEOK Inc has a Quality Score of 32/100. 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 ONEOK Inc (OKE)?
ONEOK Inc reported trailing-twelve-month revenue of about $35.2B (latest available figure, as of Sep 3, 2026).
What is the net profit margin of OKE?
The net profit margin of ONEOK Inc is about 10.0%, meaning it keeps roughly 10.0% of revenue as net income. Based on the latest reported figures.
Does ONEOK Inc pay a dividend?
ONEOK Inc currently shows a dividend yield of about 4.39% relative to its recent price (as of Sep 3, 2026).
Free · no account needed

Watch ONEOK Inc in the live analysis

One click puts ONEOK 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.