The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 329.61 USD. With the latest stock price at 155.50 USD, the upside of Williams-Sonoma Inc based on DCF is 112.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 221.56 - 706.80 | 329.61 |
| Upside | 42.5% - 354.5% | 112.0% |