As of 2024-12-12, the Intrinsic Value of Williams Companies Inc (WMB) is 63.45 USD. This WMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.39 USD, the upside of Williams Companies Inc is 14.50%.

The range of the Intrinsic Value is 37.59 - 137.54 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	37.59 - 137.54	63.45	14.5%
DCF (Growth 10y)	39.08 - 127.60	62.12	12.2%
DCF (EBITDA 5y)	40.41 - 52.44	46.27	-16.5%
DCF (EBITDA 10y)	41.51 - 55.76	48.29	-12.8%
Fair Value	59.00 - 59.00	59.00	6.52%
P/E	31.77 - 51.36	41.46	-25.2%
EV/EBITDA	31.86 - 41.89	37.33	-32.6%
EPV	22.32 - 33.37	27.85	-49.7%
DDM - Stable	25.75 - 80.39	53.07	-4.2%
DDM - Multi	37.94 - 85.27	51.77	-6.5%