WMB
Williams Companies Inc
Price:  
36.40 
USD
Volume:  
8,113,795.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WMB Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Williams Companies Inc (WMB) is 46.55 USD. This WMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.40 USD, the upside of Williams Companies Inc is %.

The range of the Intrinsic Value is 30.08 - 82.69 USD

36.40 USD
Stock Price
46.55 USD
Intrinsic Value
Intrinsic Value Details

WMB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.08 - 82.69 46.55 27.9%
DCF (Growth 10y) 33.63 - 82.45 49.03 34.7%
DCF (EBITDA 5y) 35.36 - 47.27 41.59 14.2%
DCF (EBITDA 10y) 38.58 - 53.21 45.88 26.0%
Fair Value 65.32 - 65.32 65.32 79.44%
P/E 35.90 - 40.02 37.92 4.2%
EV/EBITDA 28.53 - 37.10 32.77 -10.0%
EPV 21.81 - 33.32 27.57 -24.3%
DDM - Stable 21.78 - 55.70 38.74 6.4%
DDM - Multi 30.24 - 55.95 38.87 6.8%

WMB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 44,289.70
Beta 0.71
Outstanding shares (mil) 1,216.75
Enterprise Value (mil) 68,577.70
Market risk premium 4.60%
Cost of Equity 8.31%
Cost of Debt 5.54%
WACC 6.89%