valueequityanalysis.com

Independent, business-by-business valuations built from company filings — owner earnings, a ten-year outlook, and a bear / base / bull range. Search a ticker to see our estimate of what the business is worth.

Not investment advice. We are not registered investment advisers, and the people behind this site may hold or trade positions in companies analyzed here. Full disclosures.

OGE ENERGY CORP. (OGE) stock intrinsic value fair value estimate & owner earnings analysis

Margin of safety$15.00 Updated
$5.46 $32.60
bear $5.46 base $23.01 bull $32.60 margin of safety $15.00 market price* $47.53
Business condition attached to the margin of safety Evidence the capital program is starting to pay off in cash, not just in accounting earnings — for example a full fiscal year of positive owner earnings per share, or an Oklahoma Corporation Commission rate order that visibly shortens the time between a dollar of grid spending and a dollar of recovered revenue.
OGE Energy Corp is the parent holding company of Oklahoma Gas and Electric Company (OG&E), a regulated electric utility serving roughly 900,000 customers in Oklahoma and western Arkansas. Until December 2021 OGE Energy also owned a large equity stake in Enable Midstream Partners, a natural-gas gathering and processing business; that stake was sold as part of Energy Transfer's acquisition of Enable, and OGE has been a pure-play regulated electric utility ever since. Because that sale changed what kind of company this is, we built our estimate of the cash the business can generate for owners using only the four full years since the sale closed (2022–2025), rather than blending in the old, different business. OG&E earns a return set by state regulators (the Oklahoma Corporation Commission and, for a smaller slice of customers, the Arkansas Public Service Commission) on the money it invests in poles, wires, substations and power plants. That return only shows up in cash once new rates take effect, which typically lags the spending by one to three years. Right now OG&E is in the middle of an unusually large, multi-year construction program — roughly $7.3 billion planned for 2026 through 2030 for transmission, Oklahoma distribution, generation reliability and new generation capacity — noticeably higher than the roughly $4.4 billion spent over the prior four years. Because so much cash is going out the door for this program relative to what the existing, already-approved rates bring in, the amount of cash this business could pay out today while holding its current earning power steady is thin: we estimate it improved from roughly break-even in 2024 to about $0.32 per share in 2025, helped by the first full year of higher rates approved in a March 2025 Oklahoma Corporation Commission order (a $126.7 million annual revenue increase). We used the median of the three most representative recent years (2023–2025) as our starting point, $-0.16 per share, and excluded 2022 because that year's cash flow was distorted by a one-time catch-up in recovering fuel costs that had been deferred during the February 2021 winter storm. Our base case assumes the construction program proceeds roughly as the company has laid it out, that the Oklahoma and Arkansas regulators remain about as cooperative as they have been (OG&E's last general rate review was settled without a contested fight and approved without a refund), and that the current heavy spending gradually converts into cash as new rates and a larger depreciation base catch up with it over the next several years. Under that path, we estimate the shares are worth roughly $23. Our bear case (roughly a one-in-ten downside outcome) assumes regulatory recovery lags longer than management expects — a tougher future rate case, slower cost recovery, or another weather event that strains cash the way the 2021 storm did — keeping the business close to break-even in cash terms for most of the next decade; that scenario is worth around $5.50 per share. Our bull case (roughly a one-in-ten upside outcome) assumes the construction spending starts converting into cash sooner, for example through faster rate-recovery mechanisms or a large new industrial customer helping spread costs over more revenue; that scenario is worth around $32.50 per share. In plain terms: this is a stable, monopoly business with no going-concern risk, no material use of debt beyond what utilities normally carry, and a long history of paying and slowly raising its dividend. But it is currently spending far more on its power grid than it collects in cash from customers, funding the gap with new debt and stock issuance, and won't show much distributable cash flow until that spending shows up in higher approved rates. We treated nearly all of that spending as necessary rather than purely discretionary, since state regulators require most of it and it mostly serves reliability and an expanding customer base rather than being optional; the payoff instead shows up as gradually rising cash generation over the next several years. Because the near-term picture is unusually thin relative to the size of the multi-year investment program, we widened our margin of safety beyond what we'd normally apply to a monopoly utility, while noting that the underlying business itself — protected by law from competition, with a long regulatory track record — is not a speculative one. A price much beyond the margin-of-safety price would assume clearer evidence that OG&E's spending is converting into cash.
Fiscal yearOwner's earningsMethodology
2025 $0.32 ▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$1,137.1M; ΔWC=+$59.1M; SBC=$14.0M; capex=$1,054.4M; capex_ratio=0.595 (mean capex/[revenue-fuel expense] FY2022-2025); margin-revenue (revenue less pass-through fuel/purchased power expense) grew $91.3M vs FY2024, the first full year of the July 2024 Oklahoma rate settlement ($126.7M annual revenue requirement increase), so growth capex=$54.3M; maintenance capex=$1,000.1M; OE=1137.1-59.1-14.0-1000.1=$63.9M; diluted shares=202.5M; OE/sh=$0.32. Reconciliation check: net income($470.7M)+D&A($559.8M)+deferred tax($59.5M)+AFUDC($-26.0M)=$1,064.0M=CFO-ΔWC-SBC, ties exactly. Source: FY2025 10-K, accession 0001193125-26-055414.
2024 -$0.16 ▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$812.8M; ΔWC=-$170.0M (net use of cash, incl. a -$123.9M fuel-recoveries swing); SBC=$11.7M; capex=$1,090.9M; capex_ratio=0.595 (mean capex/[revenue-fuel expense] FY2022-2025); margin-revenue grew $146.3M vs FY2023 (partly the 2024 Oklahoma rate settlement) so growth capex=$87.1M; maintenance capex=$1,003.8M; OE=812.8-(-170.0)-11.7-1003.8=-$32.7M; diluted shares=201.3M; OE/sh=-$0.16. Reconciliation check: net income($441.5M)+D&A($539.5M)+deferred tax($15.6M)+AFUDC($-25.5M)=$971.1M=CFO-ΔWC-SBC, ties exactly. Source: FY2024 10-K, accession 0000950170-25-022560.
2023 -$1.16 ▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$1,232.3M; ΔWC (regulatory assets/liabilities, AR/unbilled, income tax receivable, fuel/materials inventories, fuel recoveries, other current assets/liabilities; dominated by a +$535.4M fuel-recoveries inflow)=+$303.6M; SBC=$13.1M; capex=$1,178.2M; capex_ratio=0.595 (mean capex/[revenue-fuel expense] FY2022-2025); margin-revenue grew $49.3M vs FY2022 so growth capex=$29.3M; maintenance capex=$1,148.9M; OE=1232.3-303.6-13.1-1148.9=-$233.3M; diluted shares=200.9M; OE/sh=-$1.16. Reconciliation check: net income($416.8M)+D&A($506.6M)+other non-cash (deferred tax $11.6M, AFUDC $-19.4M)=$915.6M=CFO-ΔWC-SBC, ties exactly. Source: FY2023 10-K, accession 0000950170-24-017400.
2022 -$1.27 ▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$843.1M; ΔWC (regulatory assets/liabilities + AR/unbilled + income tax receivable + fuel/materials inventories + fuel recoveries + other current assets/liabilities, incl. a large one-time catch-up recovery of Winter Storm Uri-related deferred fuel costs)=+$149.8M; SBC=$9.7M; capex (capital expenditures less AFUDC)=$1,050.9M; capex_ratio=mean(capex/[revenue-fuel expense]) over FY2022-2025=0.595 (fuel-pass-through revenue excluded as a growth proxy since it has ~zero margin impact); margin-revenue grew $187.2M vs FY2021 so growth capex=$111.4M; maintenance capex=$939.5M; OE=843.1-149.8-9.7-939.5=-$255.9M; diluted shares=200.8M; OE/sh=-$1.27. Excluded from the valuation anchor as distorted by the one-time Winter Storm Uri fuel-cost regulatory-asset recovery swing. Source: FY2022 10-K, accession 0000950170-23-003858.

Owner's earnings per share by fiscal year, most recent first. Tap a row to see how that figure was calculated, including the source filing.

Sales geography

We don't have sales geography information for this company yet.

Historical growth strategy

We don't have historical growth strategy information for this company yet.

Chart analysis

We don't have chart analysis for this company yet.

Competitors

We don't have competitor information for this company yet.

Circle of competence

We don't have circle of competence information for this company yet.