Valuation Williams Companies, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:02 17/07/2026 BST			5-day change	1st Jan Change
73.38 ^USD	-1.81%		-2.19%	+22.08%

07-14	Morgan Stanley Adjusts Price Target on Williams to $99 From $98, Maintains Overweight Rating	MT
07-14	PRESS DIGEST-Wall Street Journal - July 14	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,639	40,083	42,371	65,973	73,407	89,744	-	-
Change	-	26.69%	5.71%	55.7%	11.27%	22.25%	-	-
Enterprise Value (EV) ¹	53,634	62,835	66,659	92,824	102,705	121,778	125,287	128,726
Change	-	17.16%	6.08%	39.25%	10.65%	18.57%	2.88%	2.74%
P/E	21x	19.7x	13.4x	29.7x	28.1x	31.1x	28.7x	24x
PBR	2.78x	3.49x	3.43x	5.3x	5.75x	6.79x	6.53x	6.26x
PEG	-	0.6x	0.2x	-1x	1.6x	3.1x	3.44x	1.2x
Capitalization / Revenue	2.98x	3.66x	3.88x	6.28x	6.14x	7.36x	6.58x	5.63x
EV / Revenue	5.05x	5.73x	6.11x	8.84x	8.59x	9.98x	9.18x	8.07x
EV / EBITDA	9.52x	9.79x	9.83x	13.1x	13.3x	14.6x	13.7x	12.2x
EV / EBIT	20.4x	20.8x	15.5x	27.8x	24.5x	26.7x	24.5x	20.9x
EV / FCF	19.8x	23.8x	19.5x	38.7x	102x	-77.3x	-145x	98.7x
FCF Yield	5.05%	4.2%	5.13%	2.59%	0.98%	-1.29%	-0.69%	1.01%
Dividend per Share ²	1.64	1.7	1.79	1.9	2	2.108	2.217	2.331
Rate of return	6.3%	5.17%	5.14%	3.51%	3.33%	2.87%	3.02%	3.18%
EPS ²	1.24	1.67	2.6	1.82	2.14	2.356	2.553	3.063
Distribution rate	132%	102%	68.8%	104%	93.5%	89.5%	86.9%	76.1%
Net sales ¹	10,627	10,965	10,907	10,503	11,950	12,199	13,645	15,946
EBITDA ¹	5,635	6,418	6,779	7,080	7,750	8,323	9,141	10,553
EBIT ¹	2,631	3,018	4,311	3,339	4,196	4,560	5,104	6,159
Net income ¹	1,514	2,046	3,176	2,222	2,615	2,980	3,168	3,709
Net Debt ¹	21,995	22,752	24,288	26,851	29,298	32,035	35,544	38,982
Reference price ²	26.04	32.90	34.83	54.12	60.11	73.38	73.38	73.38
Nbr of stocks (in thousands)	1,215,030	1,218,340	1,216,499	1,219,012	1,221,219	1,222,998	-	-
Announcement Date	21/02/22	20/02/23	14/02/24	12/02/25	10/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WILLIAMS COMPANIES, INC.	31.15x	9.98x	14.63x	2.87%	89.74B
ENBRIDGE INC.	27.39x	4.23x	14.01x	4.89%	124B
ENTERPRISE PRODUCTS PARTNERS L.P.	13.23x	2.11x	10.77x	5.91%	82.65B
TC ENERGY CORPORATION	25.45x	10.23x	13.85x	3.59%	72.73B
KINDER MORGAN, INC.	21.97x	5.8x	11.64x	3.68%	71.86B
TARGA RESOURCES CORP.	26.24x	3.98x	13.78x	1.76%	60.72B
ONEOK, INC.	16.37x	2.4x	11.02x	4.6%	58.93B
MPLX LP	13.27x	6.4x	11.38x	8%	57.9B
CHENIERE ENERGY PARTNERS, L.P.	16.73x	3.75x	11.31x	5.12%	30.2B
PEMBINA PIPELINE CORPORATION	23.66x	6.6x	12.95x	4.07%	29.8B
Average	21.55x	5.55x	12.53x	4.45%	67.83B
Weighted average by Cap.	22.48x	5.63x	12.76x	4.41%