All companies
Williams Companies logo
EnergyWMB

Williams Companies (WMB) Financial Forecast Calculator

Interactive 5-year forecast and DCF for Williams Companies. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from Williams Companies’s most recent SEC filings.

Revenue FY30
$19.48B
from $12.00B
FCF FY30
$5.14B
Margin 26.4%
Enterprise value
$80.26B
6.7× LTM revenue
Equity value
$53.95B
Net debt $26.30B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
10.2%
-10.0%baseline 10.2%40.0%
Gross margin
45.0%
5.0%baseline 45.0%90.0%
Capex % of revenue
17.1%
0.0%baseline 17.1%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the Williams Companies forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What does Williams Companies (WMB) do?+

Williams Companies is a premier midstream natural gas infrastructure company that gathers, processes, and transports approximately one-third of the natural gas consumed in the United States. Its extensive 33,000-mile pipeline network, anchored by the Transco system, delivers natural gas across various regions.

How does Williams Companies generate revenue?+

Williams Companies generates revenue primarily through fee-based, long-term take-or-pay contracts and regulated tariffs from its highly asset-heavy infrastructure. This business model provides significant cash flow visibility across its Transmission, Power & Gulf, Northeast G&P, West, and Gas & NGL Marketing Services segments.

What are the key capital expenditure assumptions for Williams Companies?+

Capital expenditure for Williams Companies is highly variable, typically ranging from 25-40% of revenue, driven by a substantial project backlog. While maintenance capex is controlled, growth capex is significant, fueled by major programs like Transco corridor expansions and LNG infrastructure.

What is the purpose of the financial model for Williams Companies?+

The financial model for Williams Companies evaluates the dividend sustainability, cash flow generation, and equity valuation of the company. Its primary goal is to determine if WMB stock represents an attractive income-generating investment for an infrastructure-focused portfolio.

Can I download a financial model for Williams Companies (WMB)?+

Yes, a downloadable Excel financial model is available for Williams Companies (WMB). This general corporate model provides a forecast horizon from FY2026 to FY2030, allowing users to analyze future financial performance.

What are the main assumptions regarding Williams Companies' net working capital?+

Williams Companies typically maintains a neutral to slightly negative net working capital profile. The company does not rely on working capital to fund growth, with key metrics like Days Sales Outstanding and Days Payables Outstanding generally ranging from 30-45 days.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview