DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

ONE Gas, Inc. (OGS)

Utilities | Regulated Gas

Today's Price

$78.81

Today's Fair Value

$72.74 -7.7%

Margin of Safety

-8.34%

Projected Value (5Y)

$117.15 +48.65%

Dividends Paid (5Y)

$15.97

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.13% | CAGR (5y): 8.55%

Diluted Shares Growth Rate

Regression: 1.05% | CAGR (5y): 2.54%

Dividend Growth Rate

Regression: 10.06% | CAGR (5y): 3.52%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.9x)

Discount Rate