WSM
Williams-Sonoma Inc
Price:  
319.85 
USD
Volume:  
1,153,629.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSM Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Williams-Sonoma Inc (WSM) is 370.86 USD. This WSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 319.85 USD, the upside of Williams-Sonoma Inc is %.

The range of the Intrinsic Value is 275.74 - 603.89 USD

319.85 USD
Stock Price
370.86 USD
Intrinsic Value
Intrinsic Value Details

WSM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 275.74 - 603.89 370.86 15.9%
DCF (Growth 10y) 307.74 - 632.73 402.51 25.8%
DCF (EBITDA 5y) 187.85 - 231.36 201.92 -36.9%
DCF (EBITDA 10y) 228.52 - 280.24 246.78 -22.8%
Fair Value 411.64 - 411.64 411.64 28.70%
P/E 142.80 - 271.03 192.30 -39.9%
EV/EBITDA 169.53 - 236.30 198.02 -38.1%
EPV 232.31 - 277.84 255.08 -20.3%
DDM - Stable 117.59 - 292.88 205.24 -35.8%
DDM - Multi 121.70 - 232.91 159.60 -50.1%

WSM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,569.55
Beta 1.41
Outstanding shares (mil) 64.31
Enterprise Value (mil) 19,314.76
Market risk premium 4.60%
Cost of Equity 10.43%
Cost of Debt 4.62%
WACC 6.98%