ONEOK

Integrated Midstream Assets Will Leverage Secular US Energy Demand

AnalystHighTarget

Not Invested

Consensus Narrative from 18 Analysts

Published

04 May 25

Updated

15 Aug 25

AnalystHighTarget's Fair Value

US$123.16

40.0% undervalued

15 Aug

US$73.93

-15.5%

-0.7%

Author's Valuation

US$123.2

40.0% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 8.33%

AnalystHighTarget Fair Value

US$123.2

40.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.29%

Oil and Gas revenue growth rate

7.68%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.83%

Calculation

US$4.78b

Earnings '28

24.88x

PE Ratio '28

US$119.02b

Market Cap '28

US$119.02b

Market Cap '28

771.48m

No. shares '28

US$154.28

Share Price '28

US$154.28 Share Price '28

Discounted to 2025 @ 7.82% p.a.

US$123.08

Fair Value '25

Integrated Midstream Assets Will Leverage Secular US Energy Demand

Shared on07 May 25Fair value Decreased 8.33%

Shared on07 May 25
Fair value Decreased 8.33%