Fair value (multi-method)
Four independent methods triangulate what WMB is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$3,948.58
Method range
$13.35 – $3,948.58
median $64.66
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $3,948.58 | +5,200.82% |
| Exit multiple | $45.79 | -38.53% |
| Analyst target | $83.54 | +12.15% |
| Graham number | $13.35 | -82.08% |
- Forward DCF$3,948.58
- Exit multiple$45.79
- Analyst target$83.54
- Graham number$13.35
Stock price
$74.49
FCF / share (TTM)
$0.20
3Y FCF CAGR
-21.9%
Fair value @ hist. growth
$0.67
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
41.7%
per year over your projection horizon
Margin of safety -11,087.4% vs hist-growth DCF
Historical 3Y CAGR
-21.9%
Your model implies
41.7%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -22% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.6% | 36.6% | 35.0% | 33.1% | 31.0% | 28.4% |
| 6.6% | 40.6% | 39.2% | 37.8% | 36.1% | 34.3% |
| 7.6% | 44.1% | 43.0% | 41.7% | 40.4% | 39.0% |
| 8.6% | 47.3% | 46.3% | 45.3% | 44.2% | 42.9% |
| 9.6% | 50.2% | 49.4% | 48.5% | 47.5% | 46.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.40
Fair vs growth
Net debt
$29.3B
Total debt − cash
Beta
0.60
Vs market benchmark
Frequently asked questions
Williams Companies (WMB) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile2.75% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History6 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.