WILLIAMS COMPANIES, INC. (WMB)
Natural Gas Transmission · Utilities · $87.6B
Intrinsic Value (Consensus)
$29.58
Current Price
$71.48
Margin of Safety
-58.6%
58.6% Above Intrinsic Value
Value: $30
Price: $71
Valuation Model Estimates
Current Price: $71.48
DCF (Discounted Cash Flow)
$32.29
Graham Number
$22.44
Earnings Power Value
$20.78
Relative Value (P/E)
$42.80
Dividend Discount Model
$175.00
Consensus Value
$29.58
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
65
Profitability
22/25
Strength
17/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Strong profitability — ROE of 20% (above 20% is excellent)
Strong earnings growth (18% YoY)
Key Financials
- EPS (TTM)
- $2.14
- EPS (Forward)
- $2.52
- Book Value
- $10.45
- P/E Ratio
- 20.0
- Forward P/E
- 17.0
- PEG Ratio
- —
- ROE
- 20.4%
- Debt/Equity
- —
- Revenue Growth
- 17.9%
- Earnings Growth
- 17.6%
- Dividend Yield
- 1.2%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance