Valuation models
price $252.72 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused113.45 – 150.61129.4095% overvaluedDCF · Perpetuity growth · 10y122.63 – 162.14139.6081% overvaluedDCF · EBITDA exit · 5y165.64 – 179.75172.5146% overvaluedDCF · EBITDA exit · 10y160.50 – 185.29172.3347% overvaluedP/E · peers136.75 – 264.25206.4122% overvaluedP/E · own history84.05 – 199.77170.4548% overvaluedPEG—99.29155% overvaluedEV/EBITDA · peers124.51 – 190.05139.8881% overvaluedEV/Revenue · peers32.86 – 65.1744.43469% overvaluedEarnings power value45.62 – 62.8352.94377% overvaluedDividend discount40.15 – 75.0655.15358% overvaluedWall St. consensus target—260.003% belowCost of capital (WACC)—10.07%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
129.40
Williams-Sonoma closed at $252.72 — overvalued by 95% vs model.
113.45the model's range150.61
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
44.43 – 206.41
Wall St. target
260.00 3% below
Above model, 1y
30 of 30 days
How it is valued
Valued asCyclical
Low/slowing growth (~0% recent)Moderate margins (14% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.