WSM

NYSE

WILLIAMS SONOMA INC

Consumer Discretionary, Homefurnishing Retail

$251.78

close 7 Aug 2026

+25.89%

52-week change

$29.65B

market cap

$165.51

$252.99

52-week range

Expected price

$130.80 – $159.87

Current price

$251.78

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)28.23x

P/S (TTM)3.76x

P/B15.85x

EV/EBITDA (TTM)—

FCF yield (TTM)3.69%

PEG (TTM, GAAP)10.44

Context

P/E, own 5-year average15.51x

P/E, sector median22.78x*

Price at 5-year median P/E$141.33*

Indicated dividend yield1.21%

Forward — analyst consensus

Forward P/E (FY2027)26.84x*

Forward P/E (FY2028)24.58x

Forward PEG2.91*

Consensus EPS FY2027 (17 analysts)$9.38

EPS growth (FY2027→FY2028)9.23%

Revenue growth (FY2027)4.48%

Street view

Price target (mean)$215.15*

Target upside-14.55%

Ratings (buy / hold / sell)11 / 11 / 1

FY2027 EPS revisions, 30d (up / down)11 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 3 May 2026, filed 22 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -0.92%10Y CAGR +11.96%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$251.78

Cash & equivalents$651.60M

Total debt—

Shares outstanding117.74M

Result

DCF price per share—

Current price$251.78

Margin of safety—

PV of years 1–10$7.02B

PV of terminal value$8.61B

Equity value—

Market-implied growth—

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.08B	$1.07B	$1.06B	$1.05B	$1.04B	$1.03B	$1.02B	$1.02B	$1.01B	$996.86M	$18.58B
PV	$1.00B	$920.24M	$844.23M	$774.50M	$710.54M	$651.85M	$598.01M	$548.62M	$503.31M	$461.74M	$8.61B

period to 3 May 2026, filed 22 May 2026, close 7 Aug 2026