The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 162.07 USD. With the latest stock price at 202.83 USD, the upside of Williams-Sonoma Inc based on DCF is -20.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.6% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 124.53 - 241.74 | 162.07 |
| Upside | -38.6% - 19.2% | -20.1% |