The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 279.73 USD. With the latest stock price at 224.20 USD, the upside of Williams-Sonoma Inc based on DCF is 24.8%.
Based on the latest price of 224.20 USD and our DCF valuation, Williams-Sonoma Inc (WSM) is a buy. buying WSM stocks now will result in a potential gain of 24.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.7% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 212.28 - 426.62 | 279.73 |
| Upside | -5.3% - 90.3% | 24.8% |