As of 2024-07-27, the Intrinsic Value of Williams-Sonoma Inc (WSM) is
329.61 USD. This WSM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 155.50 USD, the upside of Williams-Sonoma Inc is
%.
The range of the Intrinsic Value is 221.56 - 706.80 USD
329.61 USD
Intrinsic Value
WSM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
221.56 - 706.80 |
329.61 |
112.0% |
| DCF (Growth 10y) |
268.27 - 811.68 |
390.10 |
150.9% |
| DCF (EBITDA 5y) |
145.05 - 177.48 |
158.60 |
2.0% |
| DCF (EBITDA 10y) |
193.28 - 244.35 |
215.05 |
38.3% |
| Fair Value |
205.82 - 205.82 |
205.82 |
32.36% |
| P/E |
91.73 - 131.40 |
107.03 |
-31.2% |
| EV/EBITDA |
90.00 - 136.60 |
109.05 |
-29.9% |
| EPV |
108.09 - 142.07 |
125.08 |
-19.6% |
| DDM - Stable |
54.59 - 173.96 |
114.27 |
-26.5% |
| DDM - Multi |
89.38 - 225.01 |
128.34 |
-17.5% |
WSM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,000.41 |
| Beta |
1.43 |
| Outstanding shares (mil) |
128.62 |
| Enterprise Value (mil) |
18,745.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.91% |
| Cost of Debt |
4.62% |
| WACC |
7.22% |