Williams Companies
S&P 500
$73.64
+1.86%
Delayed · cached 15 min
Fair value analysis
WMB
Williams Companies
$72.82
Close used for this calculation
$31.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Quality radar
Consensus fair value
$31.40
Above FV▼ -56.9% against the close used
Model range $8.15 – $53.48
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$15.40
-78.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$22.77
-68.7%
√(22.5 × EPS × BVPS)
EPS=2.14, BVPS=10.77 · outside Graham range (P/E 34, P/B 6.8) — asset-light, treat as a rough floor
P/E Fair Value
$42.80
-41.2%
EPS × 20x (sector P/E)
EPS=2.14, Sector P/E=20x
Peter Lynch (PEG)
$8.15
-88.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2.14, g=3.8%
EV/EBITDA
$53.48
-26.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.54B
Dividend Discount (DDM)
$25.53
-64.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2, r=10%, g=2%
Book Value (P/B)
$25.93
-64.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.77, ROE=19.9%, g=3%, r=10%
Reverse DCF
$72.82
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.3% | Historical: -3.8%
Margin of Safety
$20.24
-72.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=26.99, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.