ONEOK: Buy This 5.4% Yielding Retirement Dream Blue-Chip (NYSE:OKE)

Mature couple smiling

RgStudio

This article was originally published on Dividend Kings on Wednesday, January 11th, 2023.

—————————————————————————————

How would you like to retire a millionaire? Who wouldn’t!?

But with 45% of Americans worried about retiring at all, much less in safety and splendor, that

x

Portfolio Visualizer Premium

x

Investor presentation

x

Investor presentation

Rating Agency Credit Rating 30-Year Default/Bankruptcy Risk Chance of Losing 100% Of Your Investment 1 In
S&P BBB Stable Outlook 7.5% 13.3
Fitch BBB Stable Outlook 7.5% 13.3
Moody’s Baa3 (BBB- Equivalent) Positive Outlook 11.00% 9.1
Consensus BBB Stable Outlook 8.67% 11.5

x

FactSet Research Terminal

x

investor presentation

x

investor presentation

x

investor presentation

Rating Dividend Kings Safety Score (233 Point Safety Model) Approximate Dividend Cut Risk (Average Recession) Approximate Dividend Cut Risk In Pandemic Level Recession
1 – unsafe 0% to 20% over 4% 16+%
2- below average 21% to 40% over 2% 8% to 16%
3 – average 41% to 60% 2% 4% to 8%
4 – safe 61% to 80% 1% 2% to 4%
5- very safe 81% to 100% 0.5% 1% to 2%
OKE 91% 0.5% 1.45%
Risk Rating Very Risk (89th S&P Global percentile risk-management) BBB Stable Outlook credit rating = 7.5% 30-year bankruptcy risk 15% or less max risk cap

x

investor presentation

x

investor presentation

x

investor presentation

Metric 2022 Growth Consensus 2023 Growth Consensus (Recession)

2024 Growth Consensus

Sales 35% 1% 9%
Dividend 0% 2% 2%
Operating Cash Flow 7% 18% 6%
Distributable Cash Flow 7% 8% 9%
EBITDA 4% 11% 4%
EBIT (operating income) -2% 11% 4%

Year Distributable Cash Flow Free Cash Flow Distribution DCF Payout Ratio FCF Payout Ratio
2022 $2,626.0 $1,931.04 $1,671.78 63.7% 86.6%
2023 $2,849.0 $2,360.16 $1,707.54 59.9% 72.3%
2024 $3,117.0 $2,981.49 $1,752.24 56.2% 58.8%
2025 $3,124.0 $2,507.67 $1,779.06 56.9% 70.9%
2026 $3,200.0 $2,655.18 $1,957.86 61.2% 73.7%
2027 $3,187.0 $2,789.28 $2,033.85 63.8% 72.9%
Annual Growth 3.95% 7.63% 4.00% 0.05% -3.38%

x

(Source: FactSet Research Terminal)

x

DK Safe Midstream List

x

FAST Graphs, FactSet

x

FAST Graphs, FactSet

Investment Strategy Yield LT Consensus Growth LT Consensus Total Return Potential Long-Term Risk-Adjusted Expected Return
ONEOK 5.4% 10.4% 15.8% 11.1%
Vanguard Dividend Appreciation ETF 1.9% 10.2% 12.1% 8.5%
Nasdaq 0.8% 10.9% 11.7% 8.2%
Schwab US Dividend Equity ETF 3.4% 7.6% 11.0% 7.7%
High-Yield Low Volatility Super SWANs 3.8% 6.7% 10.5% 7.3%
Dividend Aristocrats 1.9% 8.5% 10.4% 7.3%
S&P 500 1.7% 8.5% 10.2% 7.2%
REITs 3.9% 6.1% 10.0% 7.0%
60/40 Retirement Portfolio 2.1% 5.1% 7.2% 5.0%

Time Frame (Years) 7.9% CAGR Inflation-Adjusted S&P 500 Consensus 13.5% CAGR Inflation-Adjusted OKE Consensus Difference Between Inflation-Adjusted OKE Consensus And S&P Consensus
5 $1,465.25 $1,886.88 $421.63
10 $2,146.96 $3,560.32 $1,413.36
15 $3,145.84 $6,717.90 $3,572.06
20 $4,609.44 $12,675.87 $8,066.43
25 $6,753.99 $23,917.86 $17,163.87
30 (bond market and retirement time frame) $9,896.29 $45,130.14 $35,233.85

Time Frame (Years) Ratio Inflation-Adjusted OKE Consensus vs. S&P consensus
5 1.29
10 1.66
15 2.14
20 2.75
25 3.54
30 4.56

x

FAST Graphs, FactSet

x

FAST Graphs, FactSet

x

FAST Graphs, FactSet

Metric Historical Fair Value Multiples (14-Years) 2022 2023 2024 2025

12-Month Forward Fair Value

5-Year Average Yield (Pure Industry Bear Market) 5.80% $64.48 $64.48 $64.48 $68.62
13-Year Median Yield 4.93% $75.86 $75.86 $75.86 $80.73
25-Year Average Yield 4.52% $82.74 $82.74 $82.74 $88.05
Operating Cash Flow 9.23 $56.76 $67.10 $71.35 NA
Average $68.50 $71.84 $73.00 $78.30 $71.89
Current Price $69.31

Discount To Fair Value

-1.18% 3.52% 5.06% 11.48% 3.58%

Upside To Fair Value (Including Dividends)

-1.17% 3.65% 5.33% 12.96% 9.11%
2023 OCF 2024 OCF 2023 Weighted OCF 2024 Weighted OCF 12-Month Forward OCF 12-Month Average Fair Value Forward P/OCF

Current Forward P/OCF

$7.27 $7.73 $6.99 $0.30 $7.29 9.86 9.51

Rating Margin Of Safety For Very Low-Risk 12/13 Super SWAN Quality Companies 2023 Fair Value Price 2024 Fair Value Price 12-Month Forward Fair Value
Potentially Reasonable Buy 0% $71.84 $73.00 $71.89
Potentially Good Buy 10% $64.66 $65.70 $64.70
Potentially Strong Buy 20% $57.47 $58.40 $57.51
Potentially Very Strong Buy 30% $45.26 $51.10 $50.32
Potentially Ultra-Value Buy 40% $43.10 $43.80 $43.13
Currently $69.31 3.52% 5.06% 3.58%
Upside To Fair Value (Including Dividends) 9.05% 10.73% 9.11%

x

(Source: FAST Graphs, FactSet)

x

(Source: FAST Graphs, FactSet)

x

Dividend Kings Automated Investment Decision Tool

Classification S&P LT Risk-Management Global Percentile

Risk-Management Interpretation

Risk-Management Rating

BTI, ILMN, SIEGY, SPGI, WM, CI, CSCO, WMB, SAP, CL 100 Exceptional (Top 80 companies in the world) Very Low Risk
ONEOK 89

Very Good, Bordering On Exceptional

Very Low Risk

Strong ESG Stocks 86

Very Good

Very Low Risk

Foreign Dividend Stocks 77

Good, Bordering On Very Good

Low Risk

Ultra SWANs 74 Good Low Risk
Dividend Aristocrats 67 Above-Average (Bordering On Good) Low Risk
Low Volatility Stocks 65 Above-Average Low Risk
Master List average 61 Above-Average Low Risk
Dividend Kings 60 Above-Average Low Risk
Hyper-Growth stocks 59 Average, Bordering On Above-Average Medium Risk
Dividend Champions 55 Average Medium Risk
Monthly Dividend Stocks 41 Average Medium Risk

Earnings Decline In 2023 2023 S&P Earnings X 25-Year Average PE Of 16.8 Decline From Current Level
0% $217.84 $3,666.25 6.5%
5% $206.95 $3,482.93 11.1%
10% $196.06 $3,299.62 15.8%
13% $189.52 $3,189.64 18.6%
15% $185.16 $3,116.31 20.5%
20% $174.27 $2,933.00 25.2%

Be the first to comment

Leave a Reply

Your email address will not be published.


*