Previous Close | $58.22 |
Intrinsic Value | $1.71 |
Upside potential | -97% |
Data is not available at this time.
The Williams Companies, Inc. operates as a leading energy infrastructure provider in North America, specializing in natural gas transportation, processing, and storage. The company’s core revenue model is anchored in fee-based contracts, ensuring stable cash flows from its extensive pipeline network and midstream assets. Williams serves utilities, producers, and end-users, leveraging its critical infrastructure to connect natural gas supply hubs with demand centers, reinforcing its role as a backbone of the U.S. energy ecosystem. Williams differentiates itself through scale and strategic asset placement, particularly in high-demand regions like the Northeast and Gulf Coast. Its Transco pipeline, one of the largest interstate systems, underpins its market dominance. The company also invests in low-carbon initiatives, such as renewable natural gas and hydrogen blending, aligning with broader energy transition trends. This dual focus on traditional infrastructure and emerging opportunities positions Williams as a resilient player in a dynamic sector. Competitive advantages include long-term contracts with investment-grade counterparties, minimizing volume and price risks. The company’s integrated midstream operations—spanning gathering, processing, and transportation—create synergies that enhance efficiency and customer stickiness, solidifying its industry leadership.
Williams reported $10.5 billion in revenue for FY 2024, with net income of $2.23 billion, reflecting a robust 21.2% net margin. Diluted EPS stood at $1.82, supported by strong operational performance and cost discipline. Operating cash flow of $4.97 billion underscores the company’s ability to convert earnings into liquidity, while capital expenditures of $2.68 billion indicate sustained investment in growth projects.
The company’s earnings power is evident in its $4.97 billion operating cash flow, which comfortably covers its $1.9 per share dividend and growth capex. Williams’ capital efficiency is highlighted by its focus on high-return, fee-based projects, with a disciplined approach to balancing shareholder returns and reinvestment. Debt management remains a priority, though leverage metrics are influenced by its capital-intensive model.
Williams maintains a leveraged but manageable balance sheet, with total debt of $26.94 billion and cash reserves of $60 million. The debt load reflects its infrastructure-heavy business, but stable cash flows from long-term contracts mitigate refinancing risks. The company’s liquidity position is adequate, though investors should monitor debt maturities and interest coverage ratios in a rising-rate environment.
Growth is driven by organic expansions, such as Transco pipeline extensions, and strategic acquisitions in gas-rich basins. Williams has a track record of dividend consistency, with a $1.90 per share payout in FY 2024, appealing to income-focused investors. Future dividend hikes are likely tied to cash flow growth and project execution, with a target payout ratio aligned with midstream peers.
Williams trades at a premium to peers, reflecting its premium assets and predictable cash flows. Market expectations hinge on natural gas demand resilience and the company’s ability to capitalize on LNG export growth. Valuation multiples suggest confidence in its ability to deliver mid-single-digit EBITDA growth, though regulatory and commodity price risks remain watch items.
Williams’ strategic advantages include its irreplaceable pipeline network, contractual revenue stability, and proactive energy transition initiatives. The outlook is positive, with growth tied to U.S. gas demand and export markets. Challenges include regulatory scrutiny and competition, but the company’s scale and operational expertise position it well for long-term value creation.
Company 10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |