US · WMB
The Williams Companies, Inc.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Tulsa, OK 74172
- Website
- williams.com
Price · as of 2025-12-31
$75.54
Market cap 91.27B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $45.18 | -40.19% |
| Intrinsic Value(DCF) | $31.30 | -58.56% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $45.74 | -39.45% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $14.20 | $30.68 | $0.90 | $0.00 | $17.05 |
| 2012 | $17.16 | $15.25 | $4.87 | $0.00 | $3.50 |
| 2013 | $22.00 | $17.71 | $3.64 | $0.00 | $0.06 |
| 2014 | $24.76 | $25.13 | $2.14 | $0.00 | $55.50 |
| 2015 | $9.14 | $12.61 | $0.00 | $0.00 | $0.00 |
| 2016 | $17.88 | $14.55 | $0.00 | $0.00 | $0.00 |
| 2017 | $18.04 | $12.04 | $0.33 | $6.78 | $39.02 |
| 2018 | $18.26 | $11.98 | $0.09 | $0.00 | $0.00 |
| 2019 | $12.56 | $15.37 | $3.56 | $0.00 | $1.95 |
| 2020 | $18.71 | $18.76 | $2.90 | $0.00 | $0.45 |
| 2021 | $26.56 | $25.57 | $6.61 | $0.00 | $55.05 |
| 2022 | $25.30 | $23.55 | $4.76 | $0.00 | $18.82 |
| 2023 | $33.35 | $30.39 | $28.92 | $0.00 | $19.73 |
| 2024 | $52.56 | $34.97 | $8.06 | $0.00 | $8.21 |
| 2025 | $76.26 | $45.18 | $3.22 | $0.00 | $45.74 |
AI valuation
Our deep-learning model estimates The Williams Companies, Inc.'s (WMB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $45.18
- Current price
- $75.54
- AI upside
- -40.19%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$31.30
-58.56% upside
Graham-Dodd
—
— upside
Graham Formula
$45.74
-39.45% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WMB | The Williams Companies, I… | $75.54 | 91.27B | -40% | -59% | — | -39% | 35.57 | 7.27 | 7.79 | 16.51 | 202.29 | 15.41 | 42.86% | 36.83% | 21.91% | 20.74% | 8.24% | 4.63% | 2.29 | 3.05 | 0.53 | 0.35 | 3.95 | 1758.00% | 1378.00% | -5814.00% | 1.08% | 0.97 | 2.46% | 2.62% | 93.30% | 2.62% | 27.81 | 121.80 | 10.24 | 1.38 |
| CNQ | Canadian Natural Resource… | $43.77 | 91.18B | -50% | -34% | -97% | — | 13.54 | 2.10 | 2.32 | 6.32 | — | 2.10 | 49.30% | 47.11% | 17.12% | 15.40% | 23.38% | 7.57% | 0.51 | 24.96 | 0.77 | 0.44 | 1.24 | -2380.00% | -1268.00% | 875.00% | 9.79% | 1.39 | 14.87% | 5.36% | 72.50% | 8.57% | 6.12 | 12.71 | 2.88 | 2.58 |
| EPD | Enterprise Products Partn… | $36.14 | 78.25B | +28% | -57% | -32% | -85% | 13.88 | 2.68 | 1.53 | 8.20 | — | 3.99 | 13.61% | 13.13% | 11.05% | 19.76% | 15.09% | 7.50% | 0.05 | 4.93 | 1.04 | 0.08 | 0.07 | -112.00% | -644.00% | -10000.00% | 0.00% | 0.67 | 0.00% | 0.00% | 0.00% | 38.44% | 11.78 | — | 1.55 | 59.25 |
| ET | Energy Transfer LP | $18.84 | 64.82B | -27% | -6% | — | -42% | 12.21 | 2.03 | 0.84 | 9.38 | 223.33 | 3.25 | 21.79% | 11.42% | 5.93% | 16.43% | 9.11% | 4.27% | 2.08 | 2.84 | 1.22 | 0.85 | 4.71 | 547.00% | -5.00% | -4762.00% | 5.52% | 0.68 | 3.85% | 6.78% | 82.80% | 6.78% | 14.83 | 36.40 | 1.69 | 1.28 |
| KMI | Kinder Morgan, Inc. | $33.27 | 74.02B | -10% | -57% | — | -17% | 24.80 | 2.42 | 4.45 | 14.40 | 145.11 | 8.07 | 43.66% | 28.39% | 18.03% | 9.86% | 6.04% | 4.17% | 1.04 | 2.67 | 0.64 | 0.42 | 4.32 | 1709.00% | 1245.00% | 715.00% | 4.27% | 1.45 | 5.10% | 3.45% | 85.70% | 3.45% | 22.38 | 33.43 | 6.35 | 1.30 |
| MPC | Marathon Petroleum Corpor… | $198.21 | 59.58B | -14% | -58% | -53% | -75% | 15.81 | 3.70 | 0.48 | 8.20 | 50.17 | 12.20 | 7.43% | 4.90% | 3.05% | 23.09% | 11.92% | 4.97% | 1.98 | 5.09 | 1.26 | 0.19 | 2.66 | 3152.00% | -455.00% | -2226.00% | 7.45% | 0.42 | 10.44% | 0.00% | 0.00% | 0.00% | 14.58 | 19.86 | 0.71 | 3.21 |
| MPLX | MPLX Lp | $58.94 | 59.95B | +18% | -44% | -50% | +32% | 12.27 | 4.15 | 5.10 | 11.52 | 84.67 | 13.78 | 45.23% | 40.30% | 41.57% | 34.71% | 13.21% | 12.20% | 1.78 | 4.84 | 1.23 | 0.66 | 3.26 | 1449.00% | 837.00% | -10000.00% | 0.00% | 1.82 | 0.00% | 0.00% | 0.00% | 0.00% | 17.65 | — | 7.11 | 1.93 |
| OKE | ONEOK, Inc. | $82.77 | 52.08B | +20% | +582% | -21% | +298% | 9.12 | 2.41 | 1.61 | 11.17 | 188.70 | 4.71 | 21.46% | 20.72% | 10.10% | 30.09% | 10.35% | 9.10% | 1.46 | 3.91 | 0.71 | 0.49 | 4.20 | 484.00% | 5542.00% | 5061.00% | 7.96% | 1.52 | 8.32% | 1.19% | 10.90% | 1.28% | 12.49 | 20.15 | 2.59 | 1.60 |
| PBR | Petróleo Brasileiro S.A. … | $16.63 | 107.17B | +90% | -53% | — | — | 5.12 | 0.66 | 0.43 | 3.34 | — | 0.68 | 50.29% | 28.10% | 8.23% | 11.05% | 14.77% | 3.81% | 1.02 | 8.08 | 0.69 | 0.42 | 2.08 | -7030.00% | -1338.00% | -2495.00% | 59.97% | 1.21 | 19.65% | 47.09% | 241.00% | 48.06% | 3.57 | 3.93 | 1.00 | 1.10 |
| TRP | TC Energy Corporation | $64.37 | 67B | -7% | -60% | — | -33% | 25.37 | 3.47 | 6.23 | 16.37 | — | 6.67 | 50.03% | 44.23% | 23.15% | 13.59% | 6.09% | 3.15% | 2.23 | 1.98 | 0.63 | 0.33 | 6.40 | -2619.00% | 1029.00% | 5540.00% | 2.20% | 0.74 | 2.38% | 3.83% | 97.10% | 4.09% | 23.11 | 74.67 | 10.22 | 0.90 |
About The Williams Companies, Inc.
The Williams Companies, Inc., together with its subsidiaries, operates as an energy infrastructure company primarily in the United States. It operates through Transmission & Gulf of Mexico, Northeast G&P, West, and Gas & NGL Marketing Services segments. The Transmission & Gulf of Mexico segment comprises Transco and Northwest natural gas pipelines; and natural gas gathering and processing, and crude oil production handling and transportation assets in the Gulf Coast region, as well as various petrochemical and feedstock pipelines. The Northeast G&P segment engages in the midstream gathering, processing, and fractionation activities in the Marcellus Shale region primarily in Pennsylvania and New York, and the Utica Shale region of eastern Ohio. The West segment comprises gas gathering, processing, and treating operations in the Rocky Mountain region of Colorado and Wyoming, the Barnett Shale region of north-central Texas, the Eagle Ford Shale region of South Texas, the Haynesville Shale region of northwest Louisiana, and the Mid-Continent region, which includes the Anadarko, Arkoma, and Permian basins; and operates natural gas liquid (NGL) fractionation and storage facilities in central Kansas near Conway. The Gas & NGL Marketing Services segment provides wholesale marketing, trading, storage, and transportation of natural gas for natural gas utilities, municipalities, power generators, and producers; risk and asset management; and NGL marketing services. The company owns and operates 30,000 miles of pipelines, 29 processing facilities, 7 fractionation facilities, and approximately 23 million barrels of NGL storage capacity. The Williams Companies, Inc. was founded in 1908 and is headquartered in Tulsa, Oklahoma.
- CEO
- Alan S. Armstrong
- Employees
- 5.83K
- Beta
- 0.67
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($31.30 ÷ $75.54) − 1 = -58.56% (DCF, example).