The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 227.41 USD. With the latest stock price at 181.09 USD, the upside of Williams-Sonoma Inc based on DCF is 25.6%.
Based on the latest price of 181.09 USD and our DCF valuation, Williams-Sonoma Inc (WSM) is a buy. buying WSM stocks now will result in a potential gain of 25.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.2% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 171.92 - 350.57 | 227.41 |
| Upside | -5.1% - 93.6% | 25.6% |