Williams-Sonoma, Inc.

Williams-Sonoma, Inc.

WSMยทNYSE

$207.11

+1.6%
Consumer CyclicalSpecialty Retail

Williams-Sonoma, Inc. operates as an omni-channel specialty retailer of various products for home. It offers cooking, dining, and entertaining products, such as cookware, tools, electrics, cutlery, tabletop and bar, outdoor, furniture, and a library of cookbooks under the Williams Sonoma Home brand, as well as home furnishings and decorative accessories under the Williams Sonoma lifestyle brand; and furniture, bedding, lighting, rugs, table essentials, and decorative accessories under the Pottery Barn brand. The company also provides home decor products under the West Elm brand; kids accessories under the Pottery Barn Kids brand; and an organic bedding to multi-purpose furniture under the Pottery Barn Teen brand. In addition, it offers made-to-order lighting, hardware, furniture, and home decors inspired by history under the Rejuvenation brand; and women's and men's accessories, travel, entertaining and bar, home dรฉcor, and seasonal items under the Mark and Graham brand, as well as operates a 3-D imaging and augmented reality platform for the home furnishings and dรฉcor industry. The company markets its products through e-commerce websites, direct-mail catalogs, and retail stores. It operates 544 stores comprising 502 stores in 41states, Washington, D.C., and Puerto Rico; 20 stores in Canada; 19 stores in Australia; 3 stores in the United Kingdom; and 139 franchised stores, as well as e-commerce websites in various countries in the Middle East, the Philippines, Mexico, South Korea, and India. Williams-Sonoma, Inc. was founded in 1956 and is headquartered in San Francisco, California.

At a Glance

Live Snapshot
Market Cap$24.39B
EPS8.9600
P/E Ratio23.11
Earnings Date08/26/2026
Williams-Sonoma, Inc.

Williams-Sonoma, Inc. Fair Value Envelope

WSM ยท NYSE

Our analysis suggests that WSM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $207.11, this represents a potential HIDDEN relative to our calculated worth for Williams-Sonoma, Inc..

Intrinsic Value
Current Price: $207.11

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$10.6B
+ Cash & Equivalents$1.0B
Firm Value$11.7B
- Debt$1.5B
Equity Value$10.2B
/ Shares Outstanding123,382,955B
DCF Value$83
OVERVALUED BY 60%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.2B
$1.1B
$1.0B
$970.7M
$899.7M
$834.0M
$773.1M
$716.6M
$664.2M
$615.7M
Maintenance CapEx
-$48.1M
-$44.6M
-$41.3M
-$38.3M
-$35.5M
-$32.9M
-$30.5M
-$28.3M
-$26.2M
-$24.3M
Owner Earnings
$1.2B
$1.1B
$1.0B
$932.4M
$864.2M
$801.1M
$742.5M
$688.3M
$638.0M
$591.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.1B
$930.4M
$798.5M
$685.3M
$588.2M
$504.8M
$433.3M
$371.9M
$319.2M
$273.9M
Terminal Value represents 43.7% of Enterprise Value