Williams Companies Inc
NYSE:WMB

Watchlist Manager
Williams Companies Inc Logo
Williams Companies Inc
NYSE:WMB
Watchlist
Price: 63.39 USD -0.42% Market Closed
Market Cap: 77.4B USD

Intrinsic Value

The intrinsic value of one WMB stock under the Base Case scenario is 51.21 USD. Compared to the current market price of 63.39 USD, Williams Companies Inc is Overvalued by 19%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WMB Intrinsic Value
51.21 USD
Overvaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Williams Companies Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about WMB?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is WMB valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Williams Companies Inc.

Explain Valuation
Compare WMB to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Williams’ aggressive pipeline expansion strategy—particularly involving Transco—could face heightened regulatory scrutiny and permitting delays, potentially slowing volume growth projections and undermining its returns on these large capital projects.

Although Williams has transitioned much of its cash flow to fee-based contracts, lingering commodity price exposure in its gathering and processing operations may still result in revenue volatility if natural gas demand softens or producing regions experience unexpected supply disruptions.

Increasing competition from alternative energy infrastructures and the potential for declining natural gas demand—exacerbated by evolving environmental policies—may erode Williams’ throughput, weakening pricing power and pressuring long-term strategic investments.

Bull Theses

Williams’ extensive footprint in key natural gas corridors, led by its Transco pipeline system, provides a stable, fee-based cash flow foundation that is less susceptible to short-term commodity price swings, supporting reliable dividend growth.

Ongoing expansion projects across the Gulf Coast and Appalachian basins position Williams to capture incremental volumes as natural gas demand rises for LNG exports and industrial use, potentially driving above-average earnings growth.

Its focus on further streamlining operations and capital allocation—alongside recent cost-reduction initiatives—could improve margins and free cash flow, reinforcing Williams’ competitive advantage in the midstream sector.

Show More Less
How do you feel about WMB?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Williams Companies Inc

Current Assets 2.3B
Cash & Short-Term Investments 70m
Receivables 1.5B
Other Current Assets 721m
Non-Current Assets 53.5B
Long-Term Investments 4.2B
PP&E 40.4B
Intangibles 7B
Other Non-Current Assets 1.9B
Current Liabilities 5.4B
Accounts Payable 1.4B
Accrued Liabilities 1.5B
Short-Term Debt 170m
Other Current Liabilities 2.3B
Non-Current Liabilities 37.8B
Long-Term Debt 25.6B
Other Non-Current Liabilities 12.3B
Efficiency

Free Cash Flow Analysis
Williams Companies Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Williams Companies Inc

Revenue
11.5B USD
Cost of Revenue
-2.2B USD
Gross Profit
9.3B USD
Operating Expenses
-5.3B USD
Operating Income
3.9B USD
Other Expenses
-1.6B USD
Net Income
2.4B USD
Fundamental Scores

WMB Profitability Score
Profitability Due Diligence

Williams Companies Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Exceptional Gross Margin
Positive 3Y Average ROE
Strong 3Y Average Gross Margin
58/100
Profitability
Score

Williams Companies Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

WMB Solvency Score
Solvency Due Diligence

Williams Companies Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
High D/E
Short-Term Solvency
Low Altman Z-Score
22/100
Solvency
Score

Williams Companies Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WMB Price Targets Summary
Williams Companies Inc

Wall Street analysts forecast WMB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WMB is 68.54 USD with a low forecast of 44.65 USD and a high forecast of 87.15 USD.

Lowest
Price Target
44.65 USD
30% Downside
Average
Price Target
68.54 USD
8% Upside
Highest
Price Target
87.15 USD
37% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 6, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for WMB is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

WMB Insider Trading
Buy and sell transactions by insiders

WMB News

Other Videos
What is the Intrinsic Value of one WMB stock?

The intrinsic value of one WMB stock under the Base Case scenario is 51.21 USD.

Is WMB stock undervalued or overvalued?

Compared to the current market price of 63.39 USD, Williams Companies Inc is Overvalued by 19%.

Back to Top