ONEOK

Decarbonization Trends Will Pressure US LNG Exports Yet Synergies Endure

AnalystLowTarget

Not Invested

Consensus Narrative from 18 Analysts

Published

04 May 25

Updated

20 Aug 25

AnalystLowTarget's Fair Value

US$83.00

9.8% undervalued

20 Aug

US$74.84

-15.5%

2.5%

Author's Valuation

US$83.0

9.8% undervalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 4.60%

AnalystLowTarget Fair Value

US$83.0

9.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.29%

Oil and Gas revenue growth rate

7.78%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.84%

Calculation

US$3.73b

Earnings '28

21.50x

PE Ratio '28

US$80.28b

Market Cap '28

US$80.28b

Market Cap '28

771.48m

No. shares '28

US$104.07

Share Price '28

US$104.07 Share Price '28

Discounted to 2025 @ 7.85% p.a.

US$82.95

Fair Value '25

Decarbonization Trends Will Pressure US LNG Exports Yet Synergies Endure

Shared on07 May 25Fair value Decreased 4.60%

Shared on07 May 25
Fair value Decreased 4.60%