WSM Williams-Sonoma, Inc.
Consumer Cyclical
Price
$251.14
Intrinsic value
$70.56
Buy price
$56.45
Discount
-255.9%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,352,263,000.00
- Total debt
- $1,493,564,032.00
- Cash & STI
- $651,601,024.00
- Shares out.
- 118,386,000
Overvalued
Intrinsic value$70.56
Buy price (with MOS)$56.45
Current price$251.14
Discount to intrinsic value-255.9%
7-step quality scorecard
ROE quality
HIGH_DISTORTED- Average ROE
- 53.9%
- Current ROE
- 52.3%
- Minimum ROE
- 44.6%
Debt quality
MODERATE- Debt / Equity
- 0.72x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.24x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 16.2%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.