The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 157.03 USD. With the latest stock price at 149.62 USD, the upside of Williams-Sonoma Inc based on DCF is 5.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 121.15 - 234.41 | 157.03 |
| Upside | -19.0% - 56.7% | 5.0% |