As of 2025-07-05, the Intrinsic Value of Williams-Sonoma Inc (WSM) is 212.11 USD. This WSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 173.19 USD, the upside of Williams-Sonoma Inc is 22.50%.
The range of the Intrinsic Value is 161.92 - 322.51 USD
Based on its market price of 173.19 USD and our intrinsic valuation, Williams-Sonoma Inc (WSM) is undervalued by 22.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 161.92 - 322.51 | 212.11 | 22.5% |
| DCF (Growth 10y) | 190.33 - 359.49 | 243.51 | 40.6% |
| DCF (EBITDA 5y) | 117.89 - 164.89 | 133.08 | -23.2% |
| DCF (EBITDA 10y) | 148.73 - 202.40 | 166.90 | -3.6% |
| Fair Value | 221.74 - 221.74 | 221.74 | 28.03% |
| P/E | 149.01 - 167.79 | 159.82 | -7.7% |
| EV/EBITDA | 92.08 - 169.37 | 135.75 | -21.6% |
| EPV | 128.52 - 155.87 | 142.19 | -17.9% |
| DDM - Stable | 63.86 - 155.98 | 109.92 | -36.5% |
| DDM - Multi | 81.29 - 151.63 | 105.57 | -39.0% |
| Market Cap (mil) | 21,300.64 |
| Beta | 1.45 |
| Outstanding shares (mil) | 122.99 |
| Enterprise Value (mil) | 20,253.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.42% |
| Cost of Debt | 4.48% |
| WACC | 6.40% |