Price · as of 2025-12-31
$88.91
Market cap 5.48B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $64.81 | -27.11% |
| Intrinsic Value(DCF) | $43.83 | -50.7% |
| Graham-Dodd Method(GD) | $36.45 | -59.01% |
| Graham Formula(GF) | $105.45 | +18.6% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $25.03 | $10.19 | $247.96 | $26.21 | $57.55 |
| 2014 | $29.34 | $13.47 | $0.00 | $29.21 | $32.29 |
| 2015 | $44.26 | $28.17 | $0.20 | $25.42 | $0.00 |
| 2016 | $49.23 | $32.57 | $2.83 | $25.41 | $1.79 |
| 2017 | $50.40 | $35.75 | $2.73 | $24.71 | $48.38 |
| 2018 | $70.04 | $42.10 | $8.83 | $24.61 | $45.96 |
| 2019 | $71.96 | $47.19 | $10.11 | $25.03 | $32.76 |
| 2020 | $63.15 | $42.43 | $11.21 | $25.25 | $3.89 |
| 2021 | $74.78 | $104.26 | $0.00 | $25.48 | $98.41 |
| 2022 | $66.54 | $101.52 | $120.25 | $28.15 | $199.94 |
| 2023 | $58.74 | $55.12 | $78.23 | $28.82 | $1.99 |
| 2024 | $72.13 | $56.48 | $14.55 | $32.01 | $0.00 |
| 2025 | $87.37 | $64.81 | $15.66 | $36.45 | $105.44 |
AI valuation
Our deep-learning model estimates ONE Gas, Inc.'s (OGS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $64.81
- Current price
- $88.91
- AI upside
- -27.11%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$43.83
-50.7% upside
Graham-Dodd
$36.45
-59.01% upside
Graham Formula
$105.45
+18.6% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| OGS | ONE Gas, Inc. | $88.91 | 5.48B | -27% | -51% | -59% | +19% | 19.89 | 1.53 | 2.17 | 11.03 | 165.07 | 1.72 | 58.85% | 18.85% | 10.88% | 8.07% | 5.71% | 2.98% | 0.99 | 3.20 | 0.60 | 0.36 | 4.30 | 1205.00% | 1650.00% | -6165.00% | -2.44% | 0.38 | -1.95% | 3.06% | 60.80% | 3.06% | 18.83 | -67.11 | 3.55 | 1.01 |
| CPK | Chesapeake Utilities Corp… | $135.97 | 3.22B | -8% | -49% | -72% | +13% | 22.87 | 2.01 | 3.45 | 12.98 | 169.46 | 2.98 | 31.62% | 27.70% | 15.09% | 9.39% | 6.13% | 3.68% | 1.02 | 3.54 | 0.45 | 0.29 | 4.38 | 1350.00% | 1814.00% | 8542.00% | -6.70% | 0.44 | -7.04% | 1.89% | 43.30% | 1.89% | 18.81 | -22.55 | 5.21 | 1.36 |
| NI | NiSource Inc. | $47.30 | 22.63B | -34% | -34% | -79% | +20% | 24.00 | 2.35 | 3.35 | 12.77 | 117.84 | 2.79 | 58.57% | 27.63% | 13.99% | 10.22% | 6.36% | 2.71% | 1.72 | 2.87 | 0.69 | 0.40 | 5.36 | 2037.00% | 2176.00% | -5125.00% | -1.89% | 0.68 | -1.75% | 2.38% | 57.20% | 2.38% | 20.90 | -91.32 | 5.77 | 0.84 |
| NJR | New Jersey Resources Corp… | $54.24 | 5.47B | -31% | -66% | -75% | +33% | 13.33 | 1.87 | 2.20 | 11.06 | 94.90 | 1.88 | 21.43% | 21.43% | 16.51% | 14.62% | 5.70% | 4.61% | 1.58 | 3.39 | 0.73 | 0.20 | 5.05 | 1404.00% | 1394.00% | 6658.00% | -5.36% | 0.60 | -4.04% | 4.03% | 53.70% | 4.03% | 18.89 | -34.33 | 4.05 | 1.21 |
| NWE | Northwestern Energy Group… | $69.96 | 4.3B | +2% | -55% | -77% | -40% | 23.71 | 1.49 | 2.67 | 12.89 | — | 1.71 | 82.31% | 20.23% | 11.24% | 6.31% | 5.19% | 2.20% | 1.14 | 2.17 | 0.72 | 0.31 | 5.58 | -1945.00% | 638.00% | -877.00% | -3.03% | 0.57 | -2.15% | 3.76% | 89.10% | 3.76% | 23.24 | -58.25 | 4.70 | 0.90 |
| OGE | OGE Energy Corp. | $49.14 | 10.14B | -34% | -53% | -78% | -20% | 21.13 | 2.00 | 3.05 | 11.48 | 355.88 | 2.00 | 44.18% | 24.52% | 14.44% | 9.79% | 6.45% | 3.35% | 1.14 | 2.96 | 0.78 | 0.42 | 4.16 | 594.00% | 921.00% | -12974.00% | 0.83% | 1.04 | 0.80% | 3.44% | 72.60% | 3.44% | 19.52 | 188.69 | 4.79 | 1.38 |
| SR | Spire Inc. | $91.61 | 5.41B | -14% | -49% | -88% | -80% | 17.57 | 1.41 | 1.93 | 12.00 | 408.99 | 2.15 | 78.11% | 21.16% | 10.97% | 8.21% | 5.17% | 2.42% | 1.55 | 2.57 | 0.32 | 0.13 | 6.28 | 430.00% | -450.00% | -77397.00% | -7.21% | 0.23 | -4.15% | 4.13% | 72.50% | 4.13% | 19.10 | -29.06 | 4.04 | 0.66 |
| SWX | Southwest Gas Holdings, I… | $88.17 | 6.36B | -26% | -50% | -31% | — | 21.27 | 1.81 | 3.29 | 9.42 | 17.68 | 1.82 | 40.49% | 24.42% | 22.67% | 8.54% | 5.81% | 2.73% | 0.02 | — | 0.87 | 0.57 | 0.03 | 12029.00% | -6205.00% | 5098.00% | 9.69% | 0.70 | 10.69% | 1.40% | 29.70% | 74.62% | 13.16 | 10.08 | 3.21 | 1.11 |
| UGI | UGI Corporation | $37.41 | 8.04B | -17% | -55% | -94% | -23% | 11.78 | 1.67 | 1.10 | 9.11 | 8.00 | 5.00 | 49.86% | 15.19% | 9.30% | 14.87% | 9.27% | 4.44% | 1.58 | 2.69 | 0.89 | 0.58 | 4.32 | 14720.00% | 107.00% | 104.00% | 4.89% | 0.62 | 3.35% | 4.03% | 47.50% | 4.45% | 13.72 | 38.95 | 2.08 | 1.44 |
About ONE Gas, Inc.
ONE Gas, Inc., together with its subsidiaries, operates as a regulated natural gas distribution utility company in the United States. The company operates through three divisions: Oklahoma Natural Gas, Kansas Gas Service, and Texas Gas Service. It provides natural gas distribution services to 2.2 million customers in three states. It serves residential, commercial, and transportation customers. As of December 31, 2021, it operated approximately 41,600 miles of distribution mains; and 2,400 miles of transmission pipelines, as well as had 51.4 billion cubic feet of natural gas storage capacity. ONE Gas, Inc. was founded in 1906 and is headquartered in Tulsa, Oklahoma.
- CEO
- Robert S. McAnnally
- Employees
- 3.9K
- Beta
- 0.81
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($43.83 ÷ $88.91) − 1 = -50.7% (DCF, example).