investorscraft@gmail.com

Intrinsic ValueThe Williams Companies, Inc. (WMB.DE)

Previous Close56.86
Intrinsic Value
Upside potential
Previous Close
56.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Williams Companies, Inc. is a leading energy infrastructure firm specializing in midstream operations across the United States. Its diversified portfolio spans natural gas transmission, gathering, processing, and fractionation, supported by an extensive network of 30,000 miles of pipelines and 29 processing facilities. The company operates through four key segments—Transmission & Gulf of Mexico, Northeast G&P, West, and Gas & NGL Marketing Services—each targeting strategic basins like the Marcellus, Utica, and Permian. Williams leverages its scale and integrated assets to provide critical services to utilities, producers, and industrial customers, positioning itself as a backbone of North American energy logistics. Its ownership of high-demand infrastructure, such as the Transco pipeline, ensures stable cash flows and competitive moats in regulated and fee-based markets. The firm’s focus on low-carbon initiatives, including renewable natural gas partnerships, aligns with evolving sector trends while reinforcing its long-term relevance.

Revenue Profitability And Efficiency

Williams reported FY revenue of €10.75 billion, with net income of €2.23 billion, reflecting robust profitability in its fee-based midstream operations. Operating cash flow of €4.97 billion underscores efficient capital deployment, though capex of €2.68 billion indicates ongoing infrastructure investments. The diluted EPS of €1.82 demonstrates consistent earnings generation, supported by contractual revenue streams and volume growth in key basins.

Earnings Power And Capital Efficiency

The company’s earnings are anchored in long-term contracts and regulated tariffs, providing visibility into cash flows. Its capital efficiency is evident in the balance between growth investments (€2.68 billion capex) and shareholder returns, with a dividend payout ratio aligned with midstream sector norms. Debt levels, however, warrant monitoring given the €27.08 billion total debt against €60 million cash.

Balance Sheet And Financial Health

Williams maintains a leveraged but manageable balance sheet, with €27.08 billion in total debt against a €63.92 billion market cap. Liquidity is supported by €4.97 billion operating cash flow, though minimal cash reserves (€60 million) highlight reliance on cash generation. The firm’s investment-grade credit profile and asset-backed debt structure mitigate refinancing risks.

Growth Trends And Dividend Policy

Growth is driven by organic projects like Transco expansions and Northeast G&P capacity additions, targeting volume upside in gas-heavy regions. The dividend (€1.75/share) reflects a commitment to returning capital, with a yield competitive within the midstream peer group. Future increases will likely hinge on cash flow growth and disciplined reinvestment.

Valuation And Market Expectations

At a €63.92 billion market cap, Williams trades at a premium reflective of its infrastructure quality and growth potential. The 1.08 beta suggests moderate volatility, with valuations pricing in stable demand for gas infrastructure amid energy transition trends. Investors appear to reward its predictable cash flows and strategic asset footprint.

Strategic Advantages And Outlook

Williams’ competitive edge lies in its irreplaceable pipeline networks and regulatory moats, particularly in the Northeast and Gulf Coast. The outlook remains positive, with gas demand resilience and RNG projects offering growth avenues. Risks include regulatory shifts and decarbonization pressures, but its infrastructure-critical role underpins long-term stability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount