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.

Price to FCFE (P/FCFE) 

Microsoft Excel

Free Cash Flow to Equity (FCFE)

ONEOK Inc., FCFE 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
Net income attributable to noncontrolling interests 3,329
Net noncash charges 1,180,339 1,188,339 1,446,760 832,098 825,282
Changes in assets and liabilities 3,395 (141,773) (160,501) (163,896) 206,405
Cash provided by operating activities 2,905,955 2,546,272 1,899,068 1,946,779 2,186,719
Capital expenditures, less allowance for equity funds used during construction (1,202,057) (696,854) (2,195,381) (3,848,349) (2,141,475)
Borrowing (repayment) of short-term borrowings, net (220,000) 220,000 (614,673)
Issuance of long-term debt, net of discounts 869,393 3,244,777 4,185,435 1,795,773
Repayment of long-term debt (895,814) (604,894) (1,457,222) (1,057,348) (932,650)
Free cash flow to equity (FCFE) 1,677,477 1,244,524 1,271,242 1,446,517 293,694

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
FCFE Free cash flow to equity is the cash flow available to ONEOK Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. ONEOK Inc. FCFE decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.

Price to FCFE Ratio, Current

ONEOK Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 447,674,825
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands) 1,677,477
FCFE per share 3.75
Current share price (P) 64.15
Valuation Ratio
P/FCFE 17.12
Benchmarks
P/FCFE, Competitors1
Chevron Corp. 18.44
ConocoPhillips 11.73
Exxon Mobil Corp. 15.92
Marathon Petroleum Corp. 4.03
Occidental Petroleum Corp. 8.00
Valero Energy Corp. 5.55
P/FCFE, Sector
Oil, Gas & Consumable Fuels 9.04
P/FCFE, Industry
Energy 9.56

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

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

ONEOK Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
No. shares of common stock outstanding1 447,220,972 446,213,285 444,983,595 413,319,000 411,611,382
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2 1,677,477 1,244,524 1,271,242 1,446,517 293,694
FCFE per share3 3.75 2.79 2.86 3.50 0.71
Share price1, 4 65.45 63.82 45.62 73.61 64.29
Valuation Ratio
P/FCFE5 17.45 22.88 15.97 21.03 90.10
Benchmarks
P/FCFE, Competitors6
Chevron Corp. 10.59 32.05 21.61 38.28
ConocoPhillips 8.93 10.61 497.58 14.36
Exxon Mobil Corp. 8.73 19.82 13.70 16.01
Marathon Petroleum Corp. 3.74 65.05 51.11 5.87
Occidental Petroleum Corp. 18.76 66.22 1.84
Valero Energy Corp. 6.12 12.51 9.57 7.61
P/FCFE, Sector
Oil, Gas & Consumable Fuels 8.65 20.61 19.80 11.93
P/FCFE, Industry
Energy 9.32 21.56 19.35 12.49

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 Data adjusted for splits and stock dividends.

2 See details »

3 2022 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 1,677,477,000 ÷ 447,220,972 = 3.75

4 Closing price as at the filing date of ONEOK Inc. Annual Report.

5 2022 Calculation
P/FCFE = Share price ÷ FCFE per share
= 65.45 ÷ 3.75 = 17.45

6 Click competitor name to see calculations.

Valuation ratio Description The company
P/FCFE Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. ONEOK Inc. P/FCFE ratio increased from 2020 to 2021 but then slightly decreased from 2021 to 2022 not reaching 2020 level.