WMB · The Williams Companies, Inc.
$72.002026-05-17Sector: Energy; Industry: Oil & Gas Midstream; Sub-Industry: Oil & Gas Storage & Transportation
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$9
-87.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($6 · $37) Analysts Range ($66 · $89) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $10.6B | — | 24.8% | 24.7% | $2.0B | $89MM | $2.1B | 5.4% | — | 5.9% | $33.4B | $1.24 | — |
| 2022.Q4 | $11.0B | 3.2% | 27.5% | 16.7% | $2.5B | −$1.6B | $893MM | 6.9% | — | 7.4% | $34.2B | $1.68 | — |
| 2023.Q4 | $10.9B | -0.5% | 39.5% | 22.8% | $3.3B | −$1.6B | $1.7B | 6.6% | — | 9.4% | $36.7B | $2.60 | — |
| 2024.Q4 | $10.5B | -3.7% | 31.8% | 21.4% | $2.6B | −$859MM | $1.8B | 7.4% | — | 6.9% | $39.3B | $1.82 | — |
| 2025.Q4 | $11.9B | 13.7% | 36.8% | 23.6% | $3.4B | −$2.8B | $604MM | 7.0% | — | 8.2% | $42.1B | $2.14 | 20.0 |
| italics below = DCF projection · 10yr Rev CAGR: 11.6% |
| 2026.Q4 | $12.7B | +6.8% | 38.5% | 23.3% | $3.8B | −$5.3B | −$1.6B | 7.3% | −$1.5B | 8.4% | $47.5B | $3.08 | 23.4 |
| 2027.Q4 | $14.0B | +10.0% | 38.5% | 22.9% | $4.2B | −$6.5B | −$2.4B | 7.5% | −$2.1B | 8.2% | $54.0B | $3.41 | 21.1 |
| 2028.Q4 | $15.7B | +11.8% | 38.5% | 22.6% | $4.7B | −$6.9B | −$2.3B | 7.6% | −$1.8B | 8.2% | $60.9B | $3.83 | 18.8 |
| 2029.Q4 | $17.0B | +8.4% | 38.5% | 22.2% | $5.1B | −$3.4B | $1.7B | 7.7% | $1.2B | 8.1% | $64.4B | $4.17 | 17.3 |
| 2030.Q4 | $20.8B | +22.5% | 38.5% | 21.8% | $6.3B | −$10.3B | −$4.0B | 7.8% | −$2.8B | 9.0% | $74.7B | $5.14 | 14.0 |
|
| Term. Yr+ | $37.1B | 4.1% | 30.2% | 20.0% | $9.0B | −$4.3B | $4.7B | 8.6% | $48.8B | 8.6% | — | — | — |
Active scenario IV: $9 (-87.7% vs market)