EN DE

ONE Gas, Inc (OGS) Fair Value & Analysis

Utilities · US · Market cap $5.0B

OG ONE Gas, Inc logo ONE Gas, Inc OGS · US
Price$80.22
Fair Value$61.50
Upside-23.3%
Quality40/100
Watch ONE Gas, Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 11.8% net margin
Moderate debt · negative free cash flow
3.35% dividend yield
Trails peers (5/14)
Moderate moat 54/100
Evidence: High Range $46.01 – $79.95 Share as image

Fair value as of: Jul 16, 2026

From 15 valuation models · updated 25 days ago

Share price +2.5% over the past month.

Below-average quality, and screening another 23% overvalued on our models.

What matters now

  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • Our model range runs from $46.01 (bear) to $79.95 (bull), base $61.50. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 40/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$89.89 $52.60 Fair Value $61.50 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $52.60 – $89.89 · fair‑value band $46.01 – $79.95 · the $80.22 price screens above the $61.50 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

ONE Gas, Inc (OGS) currently trades at $80.22, while our model-based Fair Value estimate is $61.50, implying the stock looks roughly 23.3% overvalued today. The Quality Score stands at 40/100 (below-average quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, ONE Gas, Inc generated revenue of $2.3B at a net margin of 11.8%. Revenue declined 11.1% year over year. It earns a return on equity of 8.2%. Net debt stands at $3.4B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $46.01 (bear case) to $79.95 (bull case); at $80.22, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 11% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -19% fair-value upside, at -23%, OGS screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income $44.88 $47.71 $51.79 76
ROIC Compounder $20.97 $30.12 $38.02 72
Gordon GGM $22.49 $36.06 $50.91 70
All 15 models by family
Earnings-Based
Graham-Dodd $28.63 $64.96 $83.19 54
PEG = 1.0 $10.73 $15.32 $19.92 46
EPV $20.97 $30.12 $38.02 59
Dividend Discount
Gordon GGM $22.49 $36.06 $50.91 70
DDM Multi-Stage $22.49 $32.38 $42.98 61
Multiples
P/E Multiple $56.83 $75.78 $94.72 63
P/S Multiple $53.68 $71.57 $89.46 58
P/B Multiple $53.68 $71.57 $89.46 55
EV/EBIT $45.00 $72.33 $99.66 53
EV/EBITDA $55.58 $86.44 $117.29 54
EV/Revenue $29.33 $57.75 $86.18 43
Asset-Based
NCAV (Graham) $27.41 $36.72 $54.81 50
Economic Profit
Residual Income $44.88 $47.71 $51.79 76
ROIC Compounder $20.97 $30.12 $38.02 72
Growth Earnings
Growth-Adj P/E $43.05 $61.50 $79.95 68

Widest divergence: Multiples ($71.57) versus Earnings-Based ($30.12). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $2.3B
Revenue growth (YoY) -11.1%
Net margin 11.8%
Return on equity 8.2%
Free cash flow −$128M FY2025
P/E ratio 17.9
More key figures
Operating margin 22.7%
EPS (TTM) $4.43
Dividend yield 3.4%
EPS growth (YoY) +3.0%
Net debt $3.4B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 38 · Market factors (momentum, volatility) 58

Profitability 32
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 32
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

ONE Gas, Inc., together with its subsidiaries, operates as a regulated natural gas distribution utility company in the United States. The company offers natural gas distribution services. As of December 31, 2025, it owned 43,200 miles of distribution pipelines and 2,200 miles of transmission pipelines.

Full company description

ONE Gas, Inc., together with its subsidiaries, operates as a regulated natural gas distribution utility company in the United States. The company offers natural gas distribution services. As of December 31, 2025, it owned 43,200 miles of distribution pipelines and 2,200 miles of transmission pipelines. The company serves approximately 2.3 million residential, commercial, industrial, transportation, and wholesale customers in Oklahoma, Kansas, and Texas. ONE Gas, Inc. was founded in 1906 and is headquartered in Tulsa, Oklahoma.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ONE Gas, Inc reported revenue of $2.4B in FY2025 versus $1.8B in FY2021, a compound +7.6%/yr. Reported net income was $264M in FY2025, compounding +6.4%/yr from FY2021.

Growth Quality 47/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$2.4B
Latest YoY
+16.5%
Avg. growth/yr (3Y)
−2.0%
Avg. growth/yr (5Y)
+9.7%
Avg. growth/yr (15Y)
+1.9%
Revenue +7.6%/yr
FY21 $1.8B
FY22 $2.6B
FY23 $2.4B
FY24 $2.1B
FY25 $2.4B
Net income +6.4%/yr
FY21 $206M
FY22 $222M
FY23 $231M
FY24 $223M
FY25 $264M

OGS screens 23% overvalued. Compare with Naturgy Energy Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "ONE Gas, Inc Fair Value". https://www.fairvalue-calculator.com/stock/OGS

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Utilities - Regulated Gas · 104 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 40 · Bottom 25%
Fair Value upside −23% · Below median
Return on equity (TTM) 8% · Below median
Return on assets 3% · Above median
Net margin (TTM) 12% · Above median
Operating margin (TTM) 23% · Top 25%
Revenue growth -11% · Bottom 25%
Dividend yield (TTM) 3.4% · Above median
Debt / equity 0.69× · Higher than median

Valuation Multiples vs Utilities - Regulated Gas median · lower = cheaper

P/E (TTM) 17.9× · Pricier than median
P/B 1.44× · Cheaper than median
P/S (TTM) 2.14× · Pricier than median
EV/EBITDA 9.4× · Pricier than median
PEG 4.19× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 2 · sector 22
FUTURE 0 · sector 0
PAST 33 · sector 34
HEALTH 66 · sector 85
DIVIDEND 67 · sector 67

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Regulated Gas stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Naturgy Energy Group NTGY €28.84 €35.80 +24%
Atmos Energy Corporation ATO $177.68 $85.67 -52%
NiSource Inc NI $47.07 $28.59 -39%
Uniper SE UN0 €42.80 €49.13 +15%
The Hong Kong and China Gas Company 0003 HK$7.03 HK$5.08 -28%
Italgas S.p.A IG €9.98 €8.11 -19%
GAIL (India) Limited GAIL ₹171.71 ₹147.74 -14%
Adani Total Gas Limited ATGL ₹723.90 ₹101.36 -86%
ENN Natural Gas Co 600803 ¥17.30 ¥25.71 +49%
UGI Corporation UGI $35.84 $27.13 -24%

Compare ONE Gas, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is ONE Gas, Inc (OGS) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $61.50 versus a price of $80.22, about −23% (overvalued).
What is the fair value of OGS?
Our model-based fair value for ONE Gas, Inc is $61.50 (as of Jul 16, 2026), built from audited fundamentals. The current price is $80.22.
What is the quality score of OGS?
ONE Gas, Inc has a Quality Score of 40/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of ONE Gas, Inc (OGS)?
ONE Gas, Inc reported trailing-twelve-month revenue of about $2.3B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of OGS?
The net profit margin of ONE Gas, Inc is about 11.8%, meaning it keeps roughly 11.8% of revenue as net income. Based on the latest reported figures.
Does ONE Gas, Inc pay a dividend?
ONE Gas, Inc currently shows a dividend yield of about 3.50% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track ONE Gas, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.