OKE · Intrinsic value
Is ONEOK, Inc. (OKE) overvalued or undervalued?
As of Oct 19, 2026, TickerWorth's valuation lenses put ONEOK, Inc. (OKE) at $47.11 – $171.25, too broad a range to say where the delayed market price of $93.31 sits in it, so we do not call it over- or undervalued. It is a model estimate, and every input behind it is sourced below.
Model by Miraaj Patel · generated from SEC filings and market data · Updated Oct 19, 2026 · How these pages are made
What is OKE worth?
- Fair-value range
- $47.11 – $171.25
- Market price
- $93.31
- Gap to fair value
- —
- Verdict
- Too wide to call
Reverse DCF: Today's price implies revenue growth of 6.0% a year for 5 years; our model assumes 16.6% a year on average over the same horizon.
What is OKE's TickerWorth Score?
Scores lower than most companies we compare it with
Compared with Energy companies in US
Its strongest point: trades below our estimate of what it's worth. Its weakest: balance sheet looks stretched.
- Value · 41 of 100
Cheaper than 41% of Energy companies in US
- Price vs worth · 62 of 100
- Quality · 38 of 100
More profitable than 38% of Energy companies in US
- Financial health · 13 of 100
Financially stronger than 13% of Energy companies in US
- Growth · 44 of 100
Growing faster than 44% of Energy companies in US
- Momentum · 63 of 100
Outperformed 63% of Energy companies in US over the past year
Confidence: Medium confidence · Scored
Get the Undervalued Company of the Week.
Why OKE gets a range, not one number
At a recent price of $93.31, ONEOK, Inc. (OKE) sits inside a range too wide to call either way: our valuation lenses put the business somewhere between $47.11 and $171.25 per share. They disagree too widely for us to state a single fair value. We publish the range rather than a midpoint because a number that precise would claim more than the methods can support. This is an educational model, not a price target or a recommendation.
Read the full reasoning
The valuation discounts ONEOK, Inc.'s projected free cash flows at a weighted-average cost of capital (WACC) of 7.6%, with a long-run terminal growth rate of 2.5%. About 81% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 6.0% annual revenue growth for OKE. Our base case instead compounds to about 16.6% a year over the same forecast, so the market is pricing in slower growth than our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, OKE's modeled DCF value ranges from about $100.93 to $378.02 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what ONEOK, Inc. would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of OKE's intrinsic value. Figures update as new filings and prices come in.
Every input behind OKE's DCF
| Input | Value |
|---|---|
| Base-year revenueONEOK INC /NEW/ FY2025 10-K (accession 0001039684-26-000006): us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax, FY2025 full year. | $33,629,000,000 |
| Base EBIT marginONEOK INC /NEW/ FY2025 10-K (accession 0001039684-26-000006): us-gaap:OperatingIncomeLoss 5,741,000,000 / revenue 33,629,000,000 = 17.07%, FY2025. | 17.1% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 30% → 24% → 17% → 10% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.3% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.72 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesONEOK INC /NEW/ FY2025 10-K (accession 0001039684-26-000006): WeightedAverageNumberOfDilutedSharesOutstanding = 625,900,000 shares, FY2025. | 626M |
| Market priceBackup price feed · as of 2026-10-19 12:31 UTC | $93.31 |
Change OKE's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does ONEOK, Inc. do?
What does it do?
ONEOK, Inc. operates as a midstream service provider of gathering, processing, fractionation, transportation, storage, and marine export services in the United States. It operates in the Oil & Gas Midstream industry (Energy sector), headquartered in United States. The company employs roughly 6,326 people.
How does it make money?
The business turns $39.4B in annual revenue into profit. Out of every $100 of sales, about $13 is left as operating profit (operating margin of 13.3%), after a 27% gross margin on the products/services it sells. After all costs, taxes and interest, 9.3% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks stretched: carries moderate debt (1.4× equity), may struggle to cover its short-term bills (0.7× current ratio), and is currently profitable.
Who at OKE filed insider trades?
| Date | Insider | Relationship | What happened | Value | Filing |
|---|---|---|---|---|---|
| SPEARS MARY M | See Remarks | Option exercise | — | Form 4 for SPEARS MARY M (opens sec.gov in a new tab) | |
| SPEARS MARY M | See Remarks | Shares withheld (tax) | $91,531.44 | Form 4 for SPEARS MARY M (opens sec.gov in a new tab) | |
| HULSE WALTER S III | See Remarks | Option exercise | — | Form 4 for HULSE WALTER S III (opens sec.gov in a new tab) | |
| HULSE WALTER S III | See Remarks | Shares withheld (tax) | $285,945.66 | Form 4 for HULSE WALTER S III (opens sec.gov in a new tab) | |
| SWORDS SHERIDAN C | See Remarks | Option exercise | — | Form 4 for SWORDS SHERIDAN C (opens sec.gov in a new tab) | |
| SWORDS SHERIDAN C | See Remarks | Shares withheld (tax) | $171,621.45 | Form 4 for SWORDS SHERIDAN C (opens sec.gov in a new tab) |
A disclosure, not a signal to trade. Source: SEC EDGAR (Form 4). Older filings and the 90-day buying-and-selling read are part of Pro. See plans
Common questions
What is OKE's intrinsic value?
TickerWorth's valuation lenses put ONEOK, Inc. (OKE) between $47.11 and $171.25 per share, versus a market price of $93.31. They disagree too widely for us to state a single fair value, so we publish the range.
Is OKE overvalued or undervalued?
At $93.31 the price sits inside a range too wide to call either way. We don't call OKE overvalued or undervalued from a range this wide. This is an educational estimate, not advice.
What discount rate is used for OKE?
A WACC of 7.6% and a terminal growth rate of 2.5%.
Is ONEOK stock undervalued?
TickerWorth's fair-value range for ONEOK, Inc. (OKE) is $47.11 – $171.25 against a market price of $93.31. Too wide to call. We publish a range here, not one number, so we do not call it over- or undervalued. This is a model estimate, not investment advice.
ONEOK (OKE) DCF valuation and fair value
Our fair-value range for ONEOK, Inc. (OKE) is $47.11 – $171.25, built on a 7.6% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into ONEOK stock?
Today's price implies revenue growth of 6.0% a year for 5 years; our model assumes 16.6% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of $93.31. A model estimate, not investment advice.
ONEOK (OKE) insider trading
The most recent insider filing (SEC Form 4) for ONEOK, Inc. (OKE): SPEARS MARY M, See Remarks, option exercise on 2026-09-23. The latest filings are listed on this page. A disclosure, not a signal to trade.
Other ways into the coverage
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.