CVE Valuation Report | Mar 22, 2026
OKE
ONEOK INC /NEW/
10-K · Filed 2026-02-24
C
$60
$80
$100
$120
$140
$160
$180
$200
.
MKT
.
.
FV
.
1Y
.
Fair Value
$145.69
1Y Target
$174.78
MKT. PRICE
$89.21
Model Blend
MODERATE agreement · 32% spread
Comps$174.13 · 31%
DCF$168.82 · 27%
Residual Income$57.25 · 18%
DDM$131.00 · 14%
ROIC Fade$35.60 · 5%
EV/Rev$331.85 · 4%
Trailing Rev Growth
55.0%
Model Implied Rev CAGR
7.1%
Market Cap
$56B
ClarVal Report
Mar 22, 2026
9:49 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
OKE Valuation Summary

Based on Clarity's multi-model valuation engine, ONEOK INC /NEW/ (OKE) has an estimated fair value of $145.69 per share, compared to its current market price of $89.21. The stock is currently trading 63.3% below Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY UNDERVALUED.

This valuation blends 6 independent models — including Comparable Companies, Discounted Cash Flow (DCF), Residual Income, and 3 more. The primary weight is given to the Comparable Companies model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 6 models show moderate agreement with a 32% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 71.8% probability that the stock is trading below its intrinsic value, with a median simulated value of $123.35.

Clarity's 1-year price target is $174.78, reflecting expected earnings growth and margin trajectory.

ONEOK INC /NEW/ is classified under the Midstream sector, and this valuation is based on 10-K · Filed 2026-02-24 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:49 PM EDT · Powered by Clarity Valuation Engine · Methodology

ONEOK INC /NEW/ (OKE) Valuation Summary

Clarity's 6-model valuation engine estimates ONEOK INC /NEW/ (OKE) at $145.69 per share, compared to the current market price of $89.21. This represents a 63.3% upside from the current price. The verdict is SIGNIFICANTLY UNDERVALUED.

This valuation was generated from ONEOK INC /NEW/'s 10-K · Filed 2026-02-24 filing, classified in the Midstream sector with high confidence. Model agreement is MODERATE with a 32% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.