WILLIAMS COMPANIES, INC. (WMB)
Natural Gas Transmission · Utilities · $52.4B
Intrinsic Value (Consensus)
$29.58
Current Price
$42.80
Margin of Safety
-30.9%
30.9% Above Intrinsic Value
Value: $30
Price: $43
Valuation Model Estimates
Current Price: $42.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance