The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 212.11 USD. With the latest stock price at 169.21 USD, the upside of Williams-Sonoma Inc based on DCF is 25.4%.
Based on the latest price of 169.21 USD and our DCF valuation, Williams-Sonoma Inc (WSM) is a buy. buying WSM stocks now will result in a potential gain of 25.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.1% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 161.92 - 322.51 | 212.11 |
| Upside | -4.3% - 90.6% | 25.4% |