Stock Analysis on Net

ONEOK Inc. (NYSE:OKE)

$22.49

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

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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
Net income attributable to noncontrolling interests
Net noncash charges
Changes in assets and liabilities
Cash provided by operating activities
Capital expenditures, less allowance for equity funds used during construction
Borrowing (repayment) of short-term borrowings, net
Issuance of long-term debt, net of discounts
Repayment of long-term debt
Free cash flow to equity (FCFE)

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).


Cash provided by operating activities
The cash flows generated from operating activities displayed a fluctuating yet generally increasing trend over the analyzed period. Starting at approximately $2.19 billion in 2018, there was a slight decline in 2019 and 2020, with values around $1.95 billion and $1.90 billion respectively. However, the subsequent years showed a clear recovery and growth, reaching about $2.55 billion in 2021 and further increasing to nearly $2.91 billion by the end of 2022. This upward movement in the last two years indicates an improvement in operational cash generation capabilities.
Free cash flow to equity (FCFE)
Free cash flow to equity exhibited notable variability throughout the period. The value in 2018 was relatively low at approximately $294 million but experienced a substantial increase in 2019, peaking at roughly $1.45 billion. Although there was a slight decrease in 2020 to about $1.27 billion, FCFE remained significantly higher compared to 2018. The years 2021 and 2022 showed stable and strong free cash flows to equity, with values of around $1.24 billion and $1.68 billion respectively. The overall pattern suggests improved financial flexibility and capacity to return value to equity holders in the latter years compared to the initial year.

Price to FCFE Ratio, Current

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

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.
P/FCFE, Sector
Oil, Gas & Consumable Fuels
P/FCFE, Industry
Energy

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
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.
P/FCFE, Sector
Oil, Gas & Consumable Fuels
P/FCFE, Industry
Energy

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
= ÷ =

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

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

6 Click competitor name to see calculations.


Share Price Trend
The share price experienced fluctuation over the periods analyzed. It increased from $64.29 at the end of 2018 to a peak of $73.61 in 2019. Subsequently, it declined significantly to $45.62 in 2020, before recovering to $63.82 in 2021 and slightly increasing to $65.45 in 2022. Overall, the share price demonstrated volatility with a notable dip in 2020 followed by a partial recovery.
Free Cash Flow to Equity (FCFE) per Share
The FCFE per share showed a strong upward trend initially, rising from $0.71 in 2018 to $3.50 in 2019. It then decreased slightly to $2.86 in 2020 and remained relatively stable in 2021 at $2.79. By 2022, FCFE per share increased again to $3.75, marking the highest value in the analyzed period. This suggests improved cash flow generation capacity after 2018, with some variability in the middle years.
Price to FCFE Ratio (P/FCFE)
The P/FCFE ratio fell sharply from 90.1 in 2018 to 21.03 in 2019, reflecting a considerable repricing relative to free cash flow. It continued to decline to 15.97 in 2020, indicating a more attractive valuation that year. However, it rose again to 22.88 in 2021 before decreasing to 17.45 in 2022. These fluctuations align with the changes in both share price and FCFE per share, showing varying market sentiment and valuation adjustments over time.
Overall Insights
The data reveals a period of volatility in share price and valuation metrics, coupled with generally improving free cash flow generation after 2018. The sharp drop in share price and P/FCFE ratio in 2020 could suggest market concerns during that year, possibly linked to broader economic conditions. The subsequent recovery in both share price and FCFE per share by 2022 indicates improved company performance and potentially restored investor confidence. The P/FCFE ratio's movement suggests that the stock's valuation has become more reasonable compared to earlier periods, despite some fluctuations.