Williams-Sonoma scores just 2/6 on our valuation checks. See what other red flags we found in the full valuation breakdown.
A Discounted Cash Flow, or DCF, model estimates what a company might be worth today by projecting its future cash flows and then discounting those back to a present value using a required return.
For Williams-Sonoma, the model used here is a 2 Stage Free Cash Flow to Equity approach based on cash flow projections. The company’s latest twelve month Free Cash Flow is about $1.1b. Analysts provide detailed forecasts for the next few years, and Simply Wall St extrapolates these further out, with projected Free Cash Flow of about $1.8b in 2035 according to the ten year path provided.
Pulling all of those projected cash flows together and discounting them back gives an estimated intrinsic value of US$214.04 per share. Compared with the recent share price of US$206.79, the DCF output points to an implied discount of about 3.4%, which suggests the stock is trading close to this model’s estimate of fair value.
Result: ABOUT RIGHT
Williams-Sonoma is fairly valued according to our Discounted Cash Flow (DCF), but this can change at a moment's notice. Track the value in your watchlist or portfolio and be alerted on when to act.
For a profitable company like Williams-Sonoma, the P/E ratio is a useful way to think about value because it links what you pay directly to the earnings the business is currently generating. Investors usually accept a higher P/E when they expect stronger earnings growth or see the business as lower risk, and a lower P/E when growth expectations or perceived risks are higher.
Williams-Sonoma currently trades on a P/E of 21.8x. That sits above the Specialty Retail industry average of about 20.5x, but below the peer group average of 24.7x. To go a step further, Simply Wall St calculates a proprietary “Fair Ratio” of 17.1x for Williams-Sonoma, which is the P/E level suggested by factors such as its earnings growth profile, industry, profit margins, market cap and risk characteristics.
This Fair Ratio can be more informative than a simple comparison with peers or the industry, because it is tailored to the company’s own fundamentals rather than a broad group that may have different growth or risk profiles. With the current P/E of 21.8x sitting above the Fair Ratio of 17.1x, this approach points to the shares being priced on the richer side.
Result: OVERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 23 top founder-led companies.
Earlier we mentioned that there is an even better way to understand valuation, so Narratives on Simply Wall St let you turn your view of Williams-Sonoma into a clear story that links assumptions about future revenue, earnings and margins to a forecast and a Fair Value, compares that Fair Value with today’s price to help you judge whether the stock looks expensive or cheap for your purposes, and then keeps that view refreshed as new news or earnings arrive. For example, one investor on the Community page might build a more cautious Williams-Sonoma Narrative that lines up with a Fair Value around US$155, while another might use a more optimistic Williams-Sonoma Narrative closer to US$245. Both can quickly see how their story, numbers and Fair Value estimate stack up against the current market price.
For Williams-Sonoma however we will make it really easy for you with previews of two leading Williams-Sonoma Narratives:
Fair Value: US$245.00
Current price vs this Fair Value: about 15.6% below that Fair Value
Revenue growth assumption in this narrative: 4.12% a year
Fair Value: US$155.01
Current price vs this Fair Value: about 33.4% above that Fair Value
Revenue growth assumption in this narrative: 3.57% a year
These two Williams-Sonoma Narratives give you a clear range for what different analysts think the stock could be worth and why. This can help you decide which story lines up better with your own expectations for the business, its risks and the price you are willing to pay.
Curious how numbers become stories that shape markets? Explore Community Narratives
Do you think there's more to the story for Williams-Sonoma? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com