WILLIAMS SONOMA INC (WSM)
Retail-Home Furniture, Furnishings & Equipment Stores · Consumer Discretionary · $26.7B
Intrinsic Value (Consensus)
$108.90
Current Price
$227.18
Margin of Safety
-52.1%
52.1% Above Intrinsic Value
Value: $109
Price: $227
Valuation Model Estimates
Current Price: $227.18
DCF (Discounted Cash Flow)
$113.65
Graham Number
$59.31
Earnings Power Value
$85.83
Relative Value (P/E)
$176.80
Dividend Discount Model
$9.16
Consensus Value
$108.90
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
63
Profitability
25/25
Strength
24/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Strong profitability — ROE of 52% (above 20% is excellent)
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $8.84
- EPS (Forward)
- $9.02
- Book Value
- $17.69
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 52.3%
- Debt/Equity
- 0%
- Revenue Growth
- 1.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance