WMB
Williams Companies Inc
Price:  
58.99 
USD
Volume:  
7,191,252.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WMB Intrinsic Value

-0.20 %
Upside

What is the intrinsic value of WMB?

As of 2025-05-26, the Intrinsic Value of Williams Companies Inc (WMB) is 58.90 USD. This WMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.99 USD, the upside of Williams Companies Inc is -0.20%.

The range of the Intrinsic Value is 27.01 - 248.76 USD

Is WMB undervalued or overvalued?

Based on its market price of 58.99 USD and our intrinsic valuation, Williams Companies Inc (WMB) is overvalued by 0.20%.

58.99 USD
Stock Price
58.90 USD
Intrinsic Value
Intrinsic Value Details

WMB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.01 - 248.76 58.90 -0.2%
DCF (Growth 10y) 26.63 - 219.93 54.65 -7.4%
DCF (EBITDA 5y) 28.01 - 36.06 30.89 -47.6%
DCF (EBITDA 10y) 26.98 - 38.28 31.49 -46.6%
Fair Value 46.78 - 46.78 46.78 -20.70%
P/E 27.50 - 36.40 31.87 -46.0%
EV/EBITDA 28.90 - 33.15 29.82 -49.5%
EPV 21.87 - 37.89 29.88 -49.3%
DDM - Stable 22.19 - 107.05 64.62 9.5%
DDM - Multi 32.10 - 107.26 47.97 -18.7%

WMB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 72,008.50
Beta 0.71
Outstanding shares (mil) 1,220.69
Enterprise Value (mil) 99,319.50
Market risk premium 4.60%
Cost of Equity 7.74%
Cost of Debt 5.97%
WACC 6.88%