DCF Calculator

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

ONEOK, Inc. (OKE)

Energy | Oil & Gas Midstream

Today's Price

$93.42

Today's Fair Value

$135.91 +45.48%

Margin of Safety

+31.26%

Projected Value (5Y)

$218.88 +134.3%

Dividends Paid (5Y)

$22.98

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.6% | CAGR (5y): 29.64%

Diluted Shares Growth Rate

Regression: 10.75% | CAGR (5y): 7.89%

Dividend Growth Rate

Regression: 8.49% | CAGR (5y): -1.93%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.4x)

Discount Rate