WILLIAMS SONOMA INC (WSM)
Retail-Home Furniture, Furnishings & Equipment Stores · Consumer Discretionary · $20.8B
Intrinsic Value (Consensus)
$108.90
Current Price
$176.80
Margin of Safety
-38.4%
38.4% Above Intrinsic Value
Value: $109
Price: $177
Valuation Model Estimates
Current Price: $176.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance