Valuation models
price $74.35 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused24.70 – 51.4432.71127% overvaluedDCF · Perpetuity growth · 10y37.17 – 73.6548.7153% overvaluedP/E · peers33.26 – 52.9739.5988% overvaluedP/E · own history44.66 – 75.0160.8622% overvaluedPEG—45.8662% overvaluedEV/EBITDA · peers38.59 – 61.8446.7659% overvaluedEV/Revenue · peers0.06 – 37.0414.69406% overvaluedDividend discount34.10 – 86.3050.6247% overvaluedWall St. consensus target—85.0013% belowCost of capital (WACC)—7.08%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
32.71
Williams Companies closed at $74.35 — overvalued by 127% vs model.
24.70the model's range51.44
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
14.69 – 60.86
Wall St. target
85.00 13% below
Above model, 1y
28 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~5% recent)High profitability (22% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 2.3x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.