Williams Companies
WMB stock analysis · Energy · Oil & Gas Storage & Transportation
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-30. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-04-30 · -83.2% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
19 sector peers · median 20.4×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 34.8× · 21.0% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · short-term borrowing coverage incomplete
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $15.65 | $17.08 | $18.61 |
| 10.0% | $11.47 | $12.48 | $13.56 |
| 12.0% | $9.05 | $9.82 | $10.65 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 14.9B | 2.8B | 5.9B | 4.9B | 58.6B |
| 2024-12-31 | 12.6B | 2.3B | 5B | 2.6B | 54.5B |
| 2023-12-31 | 12B | 3.3B | 5.9B | 2.5B | 52.6B |
| 2022-12-31 | 17.8B | 2.1B | 4.9B | 2.3B | 48.4B |
| 2021-12-31 | 12.8B | 1.6B | 3.9B | 1.2B | 47.6B |
| 2020-12-31 | 7.7B | 198M | 3.5B | 1.2B | 44.2B |
| 2019-12-31 | 8.1B | 714M | 3.7B | 2.1B | 46B |
| 2018-12-31 | 8.6B | 193M | 3.3B | 3.3B | 45.3B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 14.9B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-24 |
| netIncome | 2.8B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-24 |
| Parent/common earnings proxy | 2.6B | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-02-24 |
| cfo | 5.9B | NetCashProvidedByUsedInOperatingActivities | 2026-02-24 |
| capex | 4.9B | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-24 |
| operatingIncome | 4.2B | OperatingIncomeLoss | 2026-02-24 |
| assets | 58.6B | Assets | 2026-02-24 |
| equity | 15B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-24 |
| Parent book equity proxy | 12.8B | StockholdersEquity | 2026-02-24 |
| debt | 28.7B | LongTermDebtAndCapitalLeaseObligationsCurrent + LongTermDebtAndCapitalLeaseObligations | 2026-02-24 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 63M | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 2026-02-24 |
| shares | 1.2B | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-24 |
| dividends | 2.4B | PaymentsOfDividendsCommonStock | 2026-02-24 |
| buybacks | 0 | PaymentsForRepurchaseOfCommonStock | 2026-02-24 |
| issuance | 9M | ProceedsFromIssuanceOfCommonStock | 2026-02-24 |