ONE Gas, Inc.
$7.73B- Market cap
- $5.02B
- Debt
- +$2.72B
- Cash
- −$9.68M
Capital structure 65% equity / 35% debt · EV / Revenue 3.00x · EV / EBITDA 17.81x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: OGS stock price at discount vs SHAK $79.86 current versus $259.77 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at SHAK's multiple
Implied fair value · at OGS's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: OGS FY 2022 (ended Dec 31, 2022) · SHAK FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
13 fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 65% equity / 35% debt · EV / Revenue 3.00x · EV / EBITDA 17.81x
Capital structure 0% equity / 100% debt
OGS carries the larger enterprise value at $7.73B against -$112.39M.
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
ONE Gas, Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
SHAKE SHACK INC. · implied price per share
At least 3 of the last 5 annual free-cash-flow observations must be positive.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
1.05x
0.47x
Net debt / EBITDA
Leverage against operating earnings
6.24x
-0.62x
Cash and equivalents
Liquid reserves on the balance sheet
$9.68M
$360.12M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
ATMOS ENERGY CORP
OGS vs ATO
NEW JERSEY RESOURCES CORP
OGS vs NJR
Southwest Gas Holdings, Inc.
OGS vs SWX
Northwest Natural Holding Co
OGS vs NWN
CHIPOTLE MEXICAN GRILL INC
OGS vs CMG
YUM BRANDS INC
OGS vs YUM
MCDONALDS CORP
OGS vs MCD
DARDEN RESTAURANTS INC
OGS vs DRI
Bloomin' Brands, Inc.
OGS vs BLMN
$2.72B
$247.73M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.