The Discounted Cash Flow (DCF) valuation of Williams-Sonoma Inc (WSM) is 233.44 USD. With the latest stock price at 189.47 USD, the upside of Williams-Sonoma Inc based on DCF is 23.2%.
Based on the latest price of 189.47 USD and our DCF valuation, Williams-Sonoma Inc (WSM) is a buy. buying WSM stocks now will result in a potential gain of 23.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 6.9% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 178.13 - 352.31 | 233.44 |
| Upside | -6.0% - 85.9% | 23.2% |