The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 223.33 USD. With the latest stock price at 174.28 USD, the upside of Williams-Sonoma Inc based on DCF is 28.1%.
Based on the latest price of 174.28 USD and our DCF valuation, Williams-Sonoma Inc (WSM) is a buy. buying WSM stocks now will result in a potential gain of 28.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.1% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 172.64 - 330.75 | 223.33 |
| Upside | -0.9% - 89.8% | 28.1% |