The Williams Companies, Inc. (WMB)
NYSE · Energy · market cap 87.31B
Share price
$71.20
At the last nightly close
Intrinsic value
$33.52
Range $33.52 – $43.18 — the conservative figure is the low end.
Margin of safety
-52.9%
($33.52 − $71.20) ÷ $71.20
EV / EBIT
62.4
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above starts from the lower of the first two; the Graham Number never enters it.
The frame gives no credit for growth unless the company has earned it: only a return on invested capital that has beaten the cost of capital year after year earns a growth credit, and that credit is capped. A company that compounds will therefore usually read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-09-03.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 11.95B | 4.41B | 2.62B | 2.14 | 899.0M |
| 2024-FY | 10.50B | 3.34B | 2.23B | 1.82 | 2.30B |
| 2023-FY | 10.91B | 4.19B | 3.18B | 2.61 | 3.37B |
| 2022-FY | 10.96B | 3.02B | 2.05B | 1.68 | 2.61B |
| 2021-FY | 10.63B | 2.63B | 1.52B | 1.24 | 2.71B |
Filed figures from SEC EDGAR, in the reporting currency.
Recent news
- Williams Press Releasesinvestor.williams.com
- Williams (WMB) Earnings: Latest Report, Earnings Call & Financialspublic.com
- The Williams Companies, Inc. (WMB) Stock Price, News ...finance.yahoo.com
- Results: The Williams Companies, Inc. Beat Earnings Expectations And Analysts Now Have New Forecastssimplywall.st
- Williams Companies Inc (WMB) Stock Price Today: $75.5 | Pluangpluang.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on WMB.
Run the board on WMB10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.