CVE Valuation Report | Mar 22, 2026
WMB
WILLIAMS COMPANIES, INC.
10-K · Filed 2026-02-24
C
$30
$40
$50
$60
$70
$80
$90
$100
.
1Y
.
.
MKT
.
.
.
Fair Value
$36.69
1Y Target
$40.56
MKT. PRICE
$72.41
Model Blend
LOW agreement · 49% spread
Residual Income$19.65 · 27%
Comps$76.42 · 22%
DCF$38.99 · 19%
ROIC Fade$13.82 · 19%
DDM$37.17 · 10%
EV/Rev$34.66 · 4%
Trailing Rev Growth
17.9%
Model Implied Rev CAGR
7.5%
Market Cap
$88B
ClarVal Report
Mar 22, 2026
10:13 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
WMB Valuation Summary

Based on Clarity's multi-model valuation engine, WILLIAMS COMPANIES, INC. (WMB) has an estimated fair value of $36.69 per share, compared to its current market price of $72.41. The stock is currently trading 49.3% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 6 independent models — including Residual Income, Comparable Companies, Discounted Cash Flow (DCF), and 3 more. The primary weight is given to the Residual Income model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 6 models show low agreement with a 49% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 6.5% probability that the stock is trading below its intrinsic value, with a median simulated value of $31.06.

Clarity's 1-year price target is $40.56, reflecting expected earnings growth and margin trajectory.

WILLIAMS COMPANIES, INC. is classified under the Midstream sector, and this valuation is based on 10-K · Filed 2026-02-24 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 10:13 PM EDT · Powered by Clarity Valuation Engine · Methodology

WILLIAMS COMPANIES, INC. (WMB) Valuation Summary

Clarity's 6-model valuation engine estimates WILLIAMS COMPANIES, INC. (WMB) at $36.69 per share, compared to the current market price of $72.41. This represents a 49.3% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from WILLIAMS COMPANIES, INC.'s 10-K · Filed 2026-02-24 filing, classified in the Midstream sector with high confidence. Model agreement is LOW with a 49% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.