What Is WMB Fair Value?
Williams Companies (WMB) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Williams Companies (WMB) has a composite fair value estimate of $49.59 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $73.73, suggesting the stock is overvalued by 32.7%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$49.59
vs. current price of $73.73(-32.7%)
How Is WMB Fair Value Calculated?
Four independent models estimate what WMB is worth. Each uses different inputs and assumptions. The composite blends them by weight.
WMB Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$46.59
-36.8%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$113.49
+53.9%Undervalued
Inputs used
WMB Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$24.40
-66.9%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$29.14
-60.5%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $73.73 is 36.8% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.19B | $2.05B |
| Year 2 | $2.45B | $2.15B |
| Year 3 | $2.74B | $2.25B |
| Year 4 | $3.07B | $2.35B |
| Year 5 | $3.43B | $2.46B |
| Year 6 | $3.84B | $2.58B |
| Year 7 | $4.29B | $2.69B |
| Year 8 | $4.80B | $2.82B |
| Year 9 | $5.37B | $2.95B |
| Year 10 | $6.01B | $3.09B |
| Terminal Value | $140.54B | $72.24B |
What Are WMB's Key Financial Metrics?
Earnings & Growth
Current Price
$73.73
EPS (TTM)
$2.49
Forward P/E
28.1
Profit Margin
24.9%
Cash & Balance Sheet
Free Cash Flow
-1.5B
EBITDA
7B
Book Value
$10.76
Total Debt
30.8B
What Do Analysts Say About WMB?
Low
$69.00
Average
$85.25
High
$103.00
Upside
+15.6%
WMB Fair Value FAQ
What is the fair value of WMB?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), WMB's estimated fair value is $49.59. The stock is currently trading at $73.73, which makes it overvalued by our analysis.
How is WMB's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is WMB overvalued or undervalued?
Based on our analysis, WMB is overvalued. The current price of $73.73 is 32.7% above our estimated fair value of $49.59.
What do Wall Street analysts say about WMB?
20 analysts cover Williams Companies with a consensus rating of "Strong Buy." The average price target is $85.25, ranging from $69.00 to $103.00. This implies 15.6% upside from the current price.