The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 210.57 USD. With the latest stock price at 170.46 USD, the upside of Williams-Sonoma Inc based on DCF is 23.5%.
Based on the latest price of 170.46 USD and our DCF valuation, Williams-Sonoma Inc (WSM) is a buy. buying WSM stocks now will result in a potential gain of 23.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.1% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 161.01 - 319.03 | 210.57 |
| Upside | -5.5% - 87.2% | 23.5% |