As of 2024-10-10, the Intrinsic Value of Williams-Sonoma Inc (WSM) is
157.03 USD. This WSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 144.70 USD, the upside of Williams-Sonoma Inc is
8.50%.
The range of the Intrinsic Value is 121.15 - 234.41 USD
157.03 USD
Intrinsic Value
WSM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.15 - 234.41 |
157.03 |
8.5% |
| DCF (Growth 10y) |
131.24 - 238.34 |
165.42 |
14.3% |
| DCF (EBITDA 5y) |
100.78 - 119.04 |
112.20 |
-22.5% |
| DCF (EBITDA 10y) |
116.09 - 139.51 |
129.39 |
-10.6% |
| Fair Value |
214.33 - 214.33 |
214.33 |
48.12% |
| P/E |
77.63 - 126.20 |
102.68 |
-29.0% |
| EV/EBITDA |
100.40 - 123.79 |
111.86 |
-22.7% |
| EPV |
116.89 - 145.30 |
131.10 |
-9.4% |
| DDM - Stable |
54.06 - 132.25 |
93.15 |
-35.6% |
| DDM - Multi |
53.88 - 101.49 |
70.29 |
-51.4% |
WSM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,281.40 |
| Beta |
1.55 |
| Outstanding shares (mil) |
126.34 |
| Enterprise Value (mil) |
17,016.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.47% |
| Cost of Debt |
4.48% |
| WACC |
6.94% |