ONEOK, Inc. (OKE) DCF Valuation

Avaliação DCF Oneok, Inc. (OKE)

US | Energy | Oil & Gas Midstream | NYSE
ONEOK, Inc. (OKE) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

ONEOK, Inc. (OKE) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Economize tempo e melhore a precisão com a nossa calculadora DCF (OKE)! Utilizando dados reais da Oneok, Inc. e suposições personalizáveis, essa ferramenta o capacita a prever, analisar e avaliar o OneOK como um investidor experiente.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 8,542.2 16,540.3 22,386.9 17,677.0 21,698.0 28,787.0 38,192.2 50,670.1 67,224.7 89,187.9
Revenue Growth, % 0 93.63 35.35 -21.04 22.75 32.67 32.67 32.67 32.67 32.67
EBITDA 2,547.2 3,298.9 3,517.5 5,111.0 3,873.0 6,462.0 8,573.3 11,374.3 15,090.4 20,020.7
EBITDA, % 29.82 19.94 15.71 28.91 17.85 22.45 22.45 22.45 22.45 22.45
Depreciation 578.7 621.7 626.1 769.0 1,134.0 1,318.8 1,749.7 2,321.3 3,079.7 4,085.9
Depreciation, % 6.77 3.76 2.8 4.35 5.23 4.58 4.58 4.58 4.58 4.58
EBIT 1,968.6 2,677.2 2,891.4 4,342.0 2,739.0 5,143.2 6,823.6 9,053.0 12,010.7 15,934.8
EBIT, % 23.04 16.19 12.92 24.56 12.62 17.87 17.87 17.87 17.87 17.87
Total Cash 524.5 146.4 220.2 338.0 733.0 765.7 1,015.8 1,347.7 1,788.1 2,372.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 829.8 1,441.8 1,532.3 1,705.0 2,326.0
Account Receivables, % 9.71 8.72 6.84 9.65 10.72
Inventories 371.0 580.9 580.7 787.0 748.0 1,056.4 1,401.5 1,859.4 2,466.9 3,272.9
Inventories, % 4.34 3.51 2.59 4.45 3.45 3.67 3.67 3.67 3.67 3.67
Accounts Payable 719.3 1,332.4 1,359.0 1,564.0 2,187.0 2,387.8 3,167.9 4,202.9 5,576.1 7,397.9
Accounts Payable, % 8.42 8.06 6.07 8.85 10.08 8.29 8.29 8.29 8.29 8.29
Capital Expenditure -2,195.4 -696.9 -1,202.1 -1,595.0 .0 -2,550.9 -3,384.3 -4,490.0 -5,956.9 -7,903.1
Capital Expenditure, % -25.7 -4.21 -5.37 -9.02 0 -8.86 -8.86 -8.86 -8.86 -8.86
Tax Rate, % 26.16 26.16 26.16 26.16 26.16 26.16 26.16 26.16 26.16 26.16
EBITAT 1,503.6 2,023.9 2,213.2 3,301.5 2,022.6 3,892.4 5,164.1 6,851.3 9,089.8 12,059.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -594.6 1,739.9 1,573.6 2,301.5 3,197.6 2,251.1 3,106.0 4,120.8 5,467.1 7,253.3
WACC, % 7.11 7.09 7.11 7.1 7.06 7.1 7.1 7.1 7.1 7.1
PV UFCF
SUM PV UFCF 17,469.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 7,398
Terminal Value 145,188
Present Terminal Value 103,055
Enterprise Value 120,524
Net Debt 31,344
Equity Value 89,180
Diluted Shares Outstanding, MM 587
Equity Value Per Share 152.06

What You Will Get

  • Editable Forecast Inputs: Effortlessly adjust assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: ONEOK, Inc.'s (OKE) financial data pre-populated to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for assessing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive ONEOK Financials: Gain access to precise historical data and future forecasts tailored for ONEOK, Inc. (OKE).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries for clear visualization of your valuation outcomes.
  • Suitable for All Experience Levels: Designed for investors, CFOs, and consultants, featuring a straightforward and accessible layout.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring ONEOK, Inc.'s (OKE) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate multiple projections and compare results instantly.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for ONEOK, Inc. (OKE)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for ONEOK, Inc. (OKE).
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes ONEOK's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on ONEOK, Inc. (OKE).

Who Should Use This Product?

  • Investors: Evaluate ONEOK, Inc.'s (OKE) market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methods and assess financial forecasts for ONEOK, Inc. (OKE).
  • Startup Founders: Understand the valuation strategies of established companies like ONEOK, Inc. (OKE).
  • Consultants: Provide detailed valuation analyses and reports for clients interested in ONEOK, Inc. (OKE).
  • Students and Educators: Utilize real-time data from ONEOK, Inc. (OKE) to learn and teach valuation principles.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled ONEOK, Inc. (OKE) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for ONEOK, Inc. (OKE).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.