Valuation Williams Companies, Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 17/01/2025 am IST			5-day change	1st Jan Change
59.18 ^USD	+2.02%		+4.95%	+9.35%

10/01	Mizuho Adjusts Price Target on Williams Companies to $61 From $56, Keeps Outperform Rating	MT
10/01	Wolfe Research Raises Price Target on Williams Companies to $49 From $47, Keeps Underperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	28,750	24,332	31,639	40,083	42,371	72,141	72,141	-
Change	-	-15.36%	30.03%	26.69%	5.71%	70.26%	0%	-
Enterprise Value (EV) ¹	50,749	46,534	53,634	62,835	66,659	98,591	98,556	98,030
Change	-	-8.3%	15.26%	17.16%	6.08%	47.9%	-0.04%	-0.53%
P/E ratio	33.4x	118x	21x	19.7x	13.4x	31.5x	28.4x	25.3x
PBR	2.15x	2.07x	2.78x	3.49x	3.43x	5.8x	5.84x	5.75x
PEG	-	-1.6x	0x	0.6x	0.2x	-1.1x	2.6x	2.1x
Capitalization / Revenue	3.51x	3.15x	2.98x	3.66x	3.88x	6.89x	6.17x	5.68x
EV / Revenue	6.19x	6.03x	5.05x	5.73x	6.11x	9.42x	8.43x	7.71x
EV / EBITDA	10.1x	9.12x	9.52x	9.79x	9.83x	13.9x	13x	12.2x
EV / EBIT	26.4x	21.1x	20.4x	20.8x	15.5x	27.9x	23.4x	21.8x
EV / FCF	41.7x	21x	19.8x	23.8x	19.5x	41.7x	32.2x	27.5x
FCF Yield	2.4%	4.77%	5.05%	4.2%	5.13%	2.4%	3.11%	3.64%
Dividend per Share ²	1.52	1.6	1.64	1.7	1.79	1.906	2.013	2.131
Rate of return	6.41%	7.98%	6.3%	5.17%	5.14%	3.22%	3.4%	3.6%
EPS ²	0.71	0.17	1.24	1.67	2.6	1.878	2.085	2.338
Distribution rate	214%	941%	132%	102%	68.8%	101%	96.6%	91.2%
Net sales ¹	8,201	7,719	10,627	10,965	10,907	10,466	11,688	12,711
EBITDA ¹	5,015	5,105	5,635	6,418	6,779	7,085	7,568	8,037
EBIT ¹	1,921	2,202	2,631	3,018	4,311	3,531	4,209	4,498
Net income ¹	862	208	1,514	2,046	3,176	2,294	2,572	2,855
Net Debt ¹	21,999	22,202	21,995	22,752	24,288	26,450	26,415	25,889
Reference price ²	23.72	20.05	26.04	32.90	34.83	59.18	59.18	59.18
Nbr of stocks (in thousands)	12,12,049	12,13,586	12,15,030	12,18,340	12,16,499	12,19,012	12,19,012	-
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	Capi. ($)
WILLIAMS COMPANIES, INC.	31.51x	9.42x	13.92x	+3.22%	7.21TCr
ENBRIDGE INC.	22.19x	5.34x	12.91x	+5.79%	9.58TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	12.67x	1.83x	10.47x	+6.25%	7.3TCr
KINDER MORGAN, INC.	24.32x	6.35x	12.37x	+3.83%	6.68TCr
ONEOK, INC.	21.15x	4.18x	14.12x	+3.66%	6.35TCr
MPLX LP	12.17x	5.96x	10.63x	+7.08%	5.18TCr
TC ENERGY CORPORATION	16.86x	7.77x	11.14x	+5.63%	4.79TCr
TARGA RESOURCES CORP.	34.46x	3.4x	14.75x	+1.40%	4.64TCr
CHENIERE ENERGY PARTNERS, L.P.	13.67x	5.21x	12.3x	+5.25%	3TCr
PEMBINA PIPELINE CORPORATION	18.05x	6.29x	10.76x	+5.15%	2.15TCr
Average	20.71x	5.58x	12.34x	+4.72%	5.69TCr
Weighted average by Cap.	21.32x	5.53x	12.48x	+4.75%