Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
WILLIAMS COMPANIES, INC.
Bear Case (25th pct.)
-61.6% vs price
Base Case (Median)
-56.3% vs price
Bull Case (75th pct.)
-49.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $30.86 | -56.2% | Medium (25%) |
| Growth Trajectory DCF | $43.62 | -38.2% | Medium (20%) |
| Graham Number | $24.31 | -65.5% | Medium (40%) |
| EV/EBITDA | $35.83 | -49.2% | Medium (20%) |
| Earnings Power Value | $27.11 | -61.6% | Medium (50%) |
Based on 5 out of 7 methods, WMB appears overvalued at the current price of $70.54. The base case fair value of $30.86 implies 56.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.