
Williams-Sonoma Inc
NYSE:WSM

Intrinsic Value
The intrinsic value of one
WSM
stock under the Base Case scenario is
88.51
USD.
Compared to the current market price of 154.37 USD,
Williams-Sonoma Inc
is
Overvalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Williams-Sonoma Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Williams-Sonoma Inc
Balance Sheet Decomposition
Williams-Sonoma Inc
Current Assets | 2.8B |
Cash & Short-Term Investments | 1.2B |
Receivables | 117.7m |
Other Current Assets | 1.4B |
Non-Current Assets | 2.5B |
PP&E | 2.2B |
Intangibles | 77.3m |
Other Non-Current Assets | 258m |
Free Cash Flow Analysis
Williams-Sonoma Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Williams-Sonoma Inc
Revenue
|
7.7B
USD
|
Cost of Revenue
|
-4.1B
USD
|
Gross Profit
|
3.6B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-308.8m
USD
|
Net Income
|
1.1B
USD
|
WSM Profitability Score
Profitability Due Diligence
Williams-Sonoma Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Williams-Sonoma Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
WSM Solvency Score
Solvency Due Diligence
Williams-Sonoma Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Williams-Sonoma Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WSM Price Targets Summary
Williams-Sonoma Inc
According to Wall Street analysts, the average 1-year price target for
WSM
is 182.78 USD
with a low forecast of 128.95 USD and a high forecast of 294 USD.
Dividends
Current shareholder yield for WSM is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WSM
stock under the Base Case scenario is
88.51
USD.
Compared to the current market price of 154.37 USD,
Williams-Sonoma Inc
is
Overvalued by 43%.