The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 176.65 USD. With the latest stock price at 191.38 USD, the upside of Williams-Sonoma Inc based on DCF is -7.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 127.02 - 310.12 | 176.65 |
| Upside | -33.6% - 62.0% | -7.7% |