DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Williams Companies, Inc. (WMB)

Energy | Oil & Gas Midstream

Today's Price

$72.52

Today's Fair Value

$89.38 +23.25%

Margin of Safety

+18.86%

Projected Value (5Y)

$143.94 +98.48%

Dividends Paid (5Y)

$11.36

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 29.95% | CAGR (5y): 14.85%

Diluted Shares Growth Rate

Regression: 5.63% | CAGR (5y): 0.1%

Dividend Growth Rate

Regression: 2.22% | CAGR (5y): 5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.79x)

Discount Rate