/
DCF Valuation
Base-case fair value
$113.26
Intrinsic $151.02 · 25% MOS
Base-case summary
Our base-case DCF for Williams Sonoma Inc (WSM) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.1B in trailing free cash flow, this produces an intrinsic value of $151.02 per share. A 25% safety margin gives a fair value of $113.26.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.1B
Cash & equivalents
$652M
Total debt
$1.5B
Shares outstanding
120M