Valuation ONE Gas, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:03 2026-04-17 pm EDT			5-day change	1st Jan Change
88.96 ^USD	-0.80%		-1.16%	+15.16%

Feb. 19	ONE Gas, Inc., Q4 2025 Earnings Call, Feb 19, 2026
Feb. 18	One Gas promotes Curtis Dinan to president and COO	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,158	4,100	3,534	3,923	4,635	5,583	-	-
Change	-	-1.4%	-13.81%	11.03%	18.14%	20.46%	-	-
Enterprise Value (EV) ¹	8,326	7,324	5,770	7,174	7,975	9,102	9,284	9,586
Change	-	-12.03%	-21.22%	24.32%	11.17%	14.14%	1.99%	3.26%
P/E ratio	20.2x	18.6x	15.4x	17.7x	17.7x	18.8x	17.9x	16.6x
PBR	1.77x	1.62x	1.3x	1.34x	1.41x	1.56x	1.49x	1.41x
PEG	-	3.11x	10.47x	-3.19x	1.5x	2.25x	3.84x	2.07x
Capitalization / Revenue	2.3x	1.59x	1.49x	1.88x	1.91x	2.08x	2.18x	2.22x
EV / Revenue	4.6x	2.84x	2.43x	3.44x	3.29x	3.39x	3.63x	3.81x
EV / EBITDA	16.1x	12.7x	8.78x	10.3x	10.3x	11x	10.5x	10x
EV / EBIT	26.8x	20.9x	15.3x	18x	17.4x	17.7x	17.1x	16.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.32	2.48	2.6	2.64	2.68	2.716	2.755	2.853
Rate of return	2.99%	3.28%	4.08%	3.81%	3.47%	3.05%	3.1%	3.21%
EPS ²	3.85	4.08	4.14	3.91	4.37	4.736	4.956	5.353
Distribution rate	60.3%	60.8%	62.8%	67.5%	61.3%	57.3%	55.6%	53.3%
Net sales ¹	1,809	2,578	2,372	2,084	2,427	2,688	2,557	2,517
EBITDA ¹	517.5	578.4	657.4	695.7	774.7	824.4	880.5	954.7
EBIT ¹	310.3	350	377.6	399	457.5	515.2	541.6	580.4
Net income ¹	206.4	221.7	231.2	222.8	264.2	296.8	315.9	347.6
Net Debt ¹	4,169	3,225	2,237	3,250	3,340	3,519	3,700	4,003
Reference price ²	77.59	75.72	63.72	69.25	77.25	88.96	88.96	88.96
Nbr of stocks (in thousands)	53,588	54,141	55,454	56,655	59,999	62,762	-	-
Announcement Date	2/23/22	2/22/23	2/21/24	2/19/25	2/18/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ONE GAS, INC.	18.79x	3.39x	11.04x	3.05%	5.58B
THE HONG KONG AND CHINA GAS COMPANY LIMITED	22.48x	3.35x	14.64x	4.88%	17.09B
ITALGAS S.P.A.	14.21x	7.66x	10.01x	4.59%	12.4B
ENN NATURAL GAS CO., LTD.	11.55x	0.56x	4.33x	4.97%	9.41B
ENN ENERGY HOLDINGS LIMITED	9.4x	0.64x	5.85x	5.39%	8.73B
KUNLUN ENERGY COMPANY LIMITED	9.67x	0.27x	3.08x	4.72%	8.27B
UGI CORPORATION	11.57x	-	-	4.08%	7.89B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	15.11x	6.06x	21.56x	8.79%	7.87B
SOUTHWEST GAS HOLDINGS, INC.	21.51x	5.26x	11.96x	2.84%	6.58B
Average	14.92x	3.40x	10.31x	4.81%	9.31B
Weighted average by Cap.	15.36x	3.51x	10.56x	4.9%