Valuation models
price $97.07 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused88.61 – 184.74124.2222% undervaluedDCF · Perpetuity growth · 10y85.53 – 176.19119.1319% undervaluedDCF · EBITDA exit · 5y175.57 – 196.24185.6248% undervaluedDCF · EBITDA exit · 10y150.55 – 185.62167.2342% undervaluedP/E · peers95.54 – 129.53107.239% undervaluedP/E · own history87.13 – 102.2994.782% overvaluedPEG—66.8545% overvaluedEV/EBITDA · peers118.52 – 141.23123.6021% undervaluedEV/Revenue · peers216.88 – 326.80292.8067% undervaluedEarnings power value7.26 – 40.3220.18381% overvaluedDividend discount54.30 – 133.3179.6822% overvaluedWall St. consensus target—99.002% belowCost of capital (WACC)—6.87%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
124.22
Oneok closed at $97.07 — undervalued by 22% vs model.
88.61the model's range184.74
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
20.18 – 292.80
Wall St. target
99.00 2% below
Below model, 1y
27 of 30 days
How it is valued
Valued asMature & stable
High revenue growth (~38% recent)Moderate margins (10% net margin)Strong dividend yieldHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.