Williams Companies, Inc.
—- Market cap
- $90.72B
- Debt
- +$28.02B
- Cash
- —
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 76% equity / 24% debt
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: WMB stock price at discount vs STX $74.17 current versus $130.76 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at STX's multiple
Implied fair value · at WMB's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: WMB FY 2025 (ended Dec 31, 2025) · STX FY 2026 (ended Jul 3, 2026). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 76% equity / 24% debt
Capital structure 98% equity / 2% debt · EV / Revenue 15.94x · EV / EBITDA 45.76x
STX carries the larger enterprise value at $194.35B against $118.74B; WMB trades on the lower EV / Revenue multiple (9.94x vs 15.94x); WMB on the lower EV / EBITDA (21.69x vs 45.76x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
WILLIAMS COMPANIES, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Seagate Technology Holdings plc · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
2.19x
1.65x
Net debt / EBITDA
Leverage against operating earnings
—
0.44x
Cash and equivalents
Liquid reserves on the balance sheet
—
$1.70B
Total debt
Interest-bearing obligations outstanding
$28.02B
$3.57B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
KINDER MORGAN, INC.
WMB vs KMI
ONEOK INC /NEW/
WMB vs OKE
Energy Transfer LP
WMB vs ET
ENTERPRISE PRODUCTS PARTNERS L.P.
WMB vs EPD
WESTERN DIGITAL CORP
WMB vs WDC
NetApp, Inc.
WMB vs NTAP
Dell Technologies Inc.
WMB vs DELL
Hewlett Packard Enterprise Co
WMB vs HPE
QUANTUM CORP /DE/
WMB vs QMCO
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.