Valuation Williams Companies

Equities

Market Closed - Nyse Other stock markets 01:30:01 10/09/2024 am IST			5-day change	1st Jan Change
44.52 ^USD	+0.59%		-2.73%	+27.82%

04/09	Sector Update: Energy Stocks Retreat Late Afternoon	MT
04/09	Sector Update: Energy Stocks Decline in Wednesday Afternoon Trading	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	28,750	24,332	31,639	40,083	42,371	54,267	-	-
Change	-	-15.36%	30.03%	26.69%	5.71%	28.08%	-	-
Enterprise Value (EV) ¹	50,749	46,534	53,634	62,835	66,659	80,584	80,551	80,058
Change	-	-8.3%	15.26%	17.16%	6.08%	20.89%	-0.04%	-0.61%
P/E ratio	33.4x	118x	21x	19.7x	13.4x	25.2x	21.1x	19.1x
PBR	2.15x	2.07x	2.78x	3.49x	3.43x	4.44x	4.41x	4.3x
PEG	-	-1.6x	0x	0.6x	0.2x	-0.8x	1.1x	1.8x
Capitalization / Revenue	3.51x	3.15x	2.98x	3.66x	3.88x	5.25x	4.75x	4.33x
EV / Revenue	6.19x	6.03x	5.05x	5.73x	6.11x	7.79x	7.06x	6.39x
EV / EBITDA	10.1x	9.12x	9.52x	9.79x	9.83x	11.4x	10.7x	10.1x
EV / EBIT	26.4x	21.1x	20.4x	20.8x	15.5x	22.6x	19.6x	18.1x
EV / FCF	41.7x	21x	19.8x	23.8x	19.5x	31.7x	26.2x	22.5x
FCF Yield	2.4%	4.77%	5.05%	4.2%	5.13%	3.15%	3.81%	4.45%
Dividend per Share ²	1.52	1.6	1.64	1.7	1.79	1.906	2.011	2.124
Rate of return	6.41%	7.98%	6.3%	5.17%	5.14%	4.28%	4.52%	4.77%
EPS ²	0.71	0.17	1.24	1.67	2.6	1.77	2.107	2.327
Distribution rate	214%	941%	132%	102%	68.8%	108%	95.5%	91.3%
Net sales ¹	8,201	7,719	10,627	10,965	10,907	10,340	11,415	12,527
EBITDA ¹	5,015	5,105	5,635	6,418	6,779	7,061	7,542	7,949
EBIT ¹	1,921	2,202	2,631	3,018	4,311	3,569	4,111	4,431
Net income ¹	862	208	1,514	2,046	3,176	2,153	2,584	2,906
Net Debt ¹	21,999	22,202	21,995	22,752	24,288	26,317	26,285	25,791
Reference price ²	23.72	20.05	26.04	32.90	34.83	44.52	44.52	44.52
Nbr of stocks (in thousands)	12,12,049	12,13,586	12,15,030	12,18,340	12,16,499	12,18,931	-	-
Announcement Date	19/02/20	22/02/21	21/02/22	20/02/23	14/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WILLIAMS COMPANIES	25.16x	7.79x	11.41x	+4.28%	5.43TCr
ENBRIDGE INC.	19.36x	5.51x	11.91x	+6.63%	8.87TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	10.66x	1.65x	9.36x	+7.31%	6.26TCr
ONEOK, INC..	18.16x	3.19x	11.94x	+4.32%	5.38TCr
TC ENERGY CORPORATION	15.42x	7.63x	11.08x	+6.01%	4.88TCr
KINDER MORGAN, INC.	17.31x	4.9x	9.83x	+5.44%	4.69TCr
MPLX LP	10.12x	5.25x	9.4x	+8.31%	4.34TCr
TARGA RESOURCES CORP.	25.5x	2.41x	11.32x	+2.08%	3.15TCr
PEMBINA PIPELINE CORPORATION	16.53x	5.83x	10.91x	+4.94%	2.37TCr
CHENIERE ENERGY PARTNERS, L.P.	10.92x	4.27x	10.44x	+6.66%	2.36TCr
Average	16.91x	4.84x	10.76x	+5.60%	4.77TCr
Weighted average by Cap.	17.15x	4.89x	10.84x	+5.78%