Stock Analysis on Net

ONEOK Inc. (NYSE:OKE)

This company has been moved to the archive! The financial data has not been updated since August 8, 2023.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

ONEOK Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income attributable to ONEOK 1,722,221 1,499,706 612,809 1,278,577 1,151,703
Add: Net income attributable to noncontrolling interest 3,329
Add: Income tax expense 527,424 484,498 189,507 372,414 362,903
Earnings before tax (EBT) 2,249,645 1,984,204 802,316 1,650,991 1,517,935
Add: Interest expense, net of capitalized interest 675,946 732,924 712,886 491,773 469,620
Earnings before interest and tax (EBIT) 2,925,591 2,717,128 1,515,202 2,142,764 1,987,555
Add: Depreciation and amortization 626,132 621,701 578,662 476,535 428,557
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,551,723 3,338,829 2,093,864 2,619,299 2,416,112

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. ONEOK Inc. EBITDA increased from 2020 to 2021 and from 2021 to 2022.

Enterprise Value to EBITDA Ratio, Current

ONEOK Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 42,141,201
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,551,723
Valuation Ratio
EV/EBITDA 11.87
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 6.37
ConocoPhillips 5.65
Exxon Mobil Corp. 7.40
Marathon Petroleum Corp. 3.94
Occidental Petroleum Corp. 5.14
Valero Energy Corp. 3.47
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 4.37
EV/EBITDA, Industry
Energy 4.51

Based on: 10-K (reporting date: 2022-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

ONEOK Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 42,693,473 41,998,057 34,036,023 43,137,106 35,859,514
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,551,723 3,338,829 2,093,864 2,619,299 2,416,112
Valuation Ratio
EV/EBITDA3 12.02 12.58 16.26 16.47 14.84
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp. 4.74 7.18 18.57 6.39
ConocoPhillips 3.82 6.34 23.12 4.13
Exxon Mobil Corp. 4.54 7.07 16.97 6.91
Marathon Petroleum Corp. 3.11 8.48 7.23
Occidental Petroleum Corp. 3.70 5.30 10.32
Valero Energy Corp. 3.15 10.17 47.76 6.00
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 4.20 6.99 40.24 6.54
EV/EBITDA, Industry
Energy 4.41 7.21 71.70 7.51

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 42,693,473 ÷ 3,551,723 = 12.02

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. ONEOK Inc. EV/EBITDA ratio decreased from 2020 to 2021 and from 2021 to 2022.