As of 2024-07-27, the Intrinsic Value of Williams Companies Inc (WMB) is
43.32 USD. This WMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.52 USD, the upside of Williams Companies Inc is
%.
The range of the Intrinsic Value is 26.32 - 83.20 USD
43.32 USD
Intrinsic Value
WMB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.32 - 83.20 |
43.32 |
1.9% |
| DCF (Growth 10y) |
28.51 - 79.72 |
43.93 |
3.3% |
| DCF (EBITDA 5y) |
34.51 - 40.36 |
37.61 |
-11.5% |
| DCF (EBITDA 10y) |
35.67 - 44.56 |
40.13 |
-5.6% |
| Fair Value |
59.16 - 59.16 |
59.16 |
39.13% |
| P/E |
36.21 - 43.82 |
40.00 |
-5.9% |
| EV/EBITDA |
28.70 - 35.15 |
33.11 |
-22.1% |
| EPV |
23.29 - 35.66 |
29.48 |
-30.7% |
| DDM - Stable |
22.61 - 60.20 |
41.41 |
-2.6% |
| DDM - Multi |
30.45 - 58.25 |
39.53 |
-7.0% |
WMB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
51,821.25 |
| Beta |
0.45 |
| Outstanding shares (mil) |
1,218.75 |
| Enterprise Value (mil) |
78,041.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.43% |
| Cost of Debt |
5.81% |
| WACC |
6.41% |