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. 6.19
ConocoPhillips 5.10
Exxon Mobil Corp. 6.67
Occidental Petroleum Corp. 5.09
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 4.31
EV/EBITDA, Industry
Energy 4.47

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
Occidental Petroleum Corp. 3.70 5.30 10.32
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 4.40 6.79 24.59
EV/EBITDA, Industry
Energy 4.65 7.04 36.95

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.