Stock WMB WILLIAMS COMPANIES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Williams Companies

Equities

WMB

US9694571004

Oil & Gas Transportation Services

Delayed Nyse
Other stock markets
 01:21:59 30/04/2024 am IST 		5-day change 1st Jan Change
39.22 USD -0.11% Intraday chart for Williams Companies +1.25% +12.39%
03:45pm US Capital Advisors Downgrades Williams to Hold From Overweight, Price Target is $40 MT
03:14pm Seaport Adjusts Price Target on Williams to $44 From $40 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 28,750 24,332 31,639 40,083 42,371 47,835 - -
Enterprise Value (EV) 1 50,749 46,534 53,634 62,835 66,659 73,711 73,737 73,198
P/E ratio 33.4 x 118 x 21 x 19.7 x 13.4 x 21.6 x 18.8 x 16.9 x
Yield 6.41% 7.98% 6.3% 5.17% - 4.85% 5.11% 5.47%
Capitalization / Revenue 3.51 x 3.15 x 2.98 x 3.66 x 3.88 x 4.64 x 4.22 x 3.8 x
EV / Revenue 6.19 x 6.03 x 5.05 x 5.73 x 6.11 x 7.15 x 6.5 x 5.81 x
EV / EBITDA 10.1 x 9.12 x 9.52 x 9.79 x 9.83 x 10.6 x 9.89 x 9.37 x
EV / FCF 41.7 x 21 x 19.8 x 23.8 x 19.5 x 28.6 x 23.9 x 20.2 x
FCF Yield 2.4% 4.77% 5.05% 4.2% 5.13% 3.5% 4.18% 4.95%
Price to Book 2.15 x 2.07 x 2.78 x 3.49 x 3.43 x 3.88 x 3.86 x 3.97 x
Nbr of stocks (in thousands) 12,12,049 12,13,586 12,15,030 12,18,340 12,16,499 12,18,425 - -
Reference price 2 23.72 20.05 26.04 32.90 34.83 39.26 39.26 39.26
Announcement Date 19/02/20 22/02/21 21/02/22 20/02/23 14/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,201 7,719 10,627 10,965 10,907 10,315 11,340 12,602
EBITDA 1 5,015 5,105 5,635 6,418 6,779 6,957 7,454 7,811
EBIT 1 1,921 2,202 2,631 3,018 4,311 3,517 3,885 4,328
Operating Margin 23.42% 28.53% 24.76% 27.52% 39.53% 34.09% 34.26% 34.34%
Earnings before Tax (EBT) 1 1,064 277 2,073 2,542 4,405 3,086 3,478 3,610
Net income 1 862 208 1,514 2,046 3,176 2,241 2,561 2,904
Net margin 10.51% 2.69% 14.25% 18.66% 29.12% 21.73% 22.58% 23.05%
EPS 2 0.7100 0.1700 1.240 1.670 2.600 1.806 2.070 2.324
Free Cash Flow 1 1,217 2,221 2,706 2,636 3,422 2,578 3,079 3,625
FCF margin 14.84% 28.77% 25.46% 24.04% 31.37% 25% 27.15% 28.77%
FCF Conversion (EBITDA) 24.27% 43.51% 48.02% 41.07% 50.48% 37.06% 41.31% 46.41%
FCF Conversion (Net income) 141.18% 1,067.79% 178.73% 128.84% 107.75% 115.03% 120.25% 124.82%
Dividend per Share 2 1.520 1.600 1.640 1.700 - 1.905 2.009 2.147
Announcement Date 19/02/20 22/02/21 21/02/22 20/02/23 14/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 2,475 3,257 2,524 2,490 3,021 2,930 3,081 2,483 2,559 2,784 2,703 2,519 2,572 2,705 3,031
EBITDA 1 1,420 1,483 1,511 1,415 1,637 1,774 1,795 1,611 1,652 1,721 1,764 1,687 1,721 1,796 1,859
EBIT 1 355 937 654 472 820 1,072 1,360 870 994 1,087 934.2 831 861.8 923.4 845.8
Operating Margin 14.34% 28.77% 25.91% 18.96% 27.14% 36.59% 44.14% 35.04% 38.84% 39.04% 34.56% 32.99% 33.5% 34.14% 27.91%
Earnings before Tax (EBT) 1 226 830 510 362 717 953 1,241 756 861 1,547 785 693.4 751 817.4 888.9
Net income 1 164 621 379 400 599 668 926 460 653 1,146 592.4 512.2 561.6 611.2 641.7
Net margin 6.63% 19.07% 15.02% 16.06% 19.83% 22.8% 30.06% 18.53% 25.52% 41.16% 21.92% 20.33% 21.83% 22.6% 21.17%
EPS 2 0.1300 0.5100 0.3100 0.3300 0.4900 0.5500 0.7600 0.3800 0.5400 0.9400 0.4932 0.4033 0.4303 0.4878 0.5824
Dividend per Share 2 0.4100 0.4100 0.4250 0.4250 0.4250 0.4250 0.4475 0.4475 - - 0.4758 0.4758 0.4758 0.4792 0.5027
Announcement Date 01/11/21 21/02/22 02/05/22 01/08/22 31/10/22 20/02/23 03/05/23 02/08/23 01/11/23 14/02/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 21,999 22,202 21,995 22,752 24,288 25,876 25,901 25,363
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.387 x 4.349 x 3.903 x 3.545 x 3.583 x 3.719 x 3.475 x 3.247 x
Free Cash Flow 1 1,217 2,221 2,706 2,636 3,422 2,578 3,079 3,625
ROE (net income / shareholders' equity) 6.15% 1.66% 14.3% 17.9% 26.6% 17.8% 20.2% 22%
ROA (Net income/ Total Assets) 1.85% 2.96% 3.61% 4.27% 6.29% 4.6% 5% 5.5%
Assets 1 46,480 7,039 41,903 47,953 50,493 48,728 51,213 52,809
Book Value Per Share 2 11.00 9.690 9.380 9.430 10.20 10.10 10.20 9.880
Cash Flow per Share 2 3.040 2.880 3.240 4.000 4.950 4.350 4.570 5.130
Capex 1 2,109 1,239 1,239 2,253 2,633 2,730 2,631 2,221
Capex / Sales 25.72% 16.05% 11.66% 20.55% 24.14% 26.46% 23.2% 17.62%
Announcement Date 19/02/20 22/02/21 21/02/22 20/02/23 14/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Williams Companies

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
23
Last Close Price
39.26 USD
Average target price
39.62 USD
Spread / Average Target
+0.91%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Transportation Services

1st Jan change Capi.
WILLIAMS COMPANIES Stock Williams Companies
+12.39% 47.84B
ENBRIDGE INC. Stock Enbridge Inc.
+2.87% 76.02B
ENTERPRISE PRODUCTS PARTNERS L.P. Stock Enterprise Products Partners L.P.
+8.22% 63.11B
ONEOK, INC.. Stock Oneok, Inc..
+15.59% 47.31B
MPLX LP Stock MPLX LP
+14.26% 42.4B
KINDER MORGAN, INC. Stock Kinder Morgan, Inc.
+5.13% 41.46B
TC ENERGY CORPORATION Stock TC Energy Corporation
-4.89% 37.36B
TARGA RESOURCES CORP. Stock Targa Resources Corp.
+34.74% 26.01B
CHENIERE ENERGY PARTNERS, L.P. Stock Cheniere Energy Partners, L.P.
+1.21% 23.72B
PEMBINA PIPELINE CORPORATION Stock Pembina Pipeline Corporation
+8.13% 20.73B
Other Oil & Gas Transportation Services
  1. Stock Market
  2. Equities
  3. WMB Stock
  4. Financials Williams Companies