investorscraft@gmail.com

Intrinsic ValueWilliams-Sonoma, Inc. (0LXC.L)

Previous Close£205.24
Intrinsic Value
Upside potential
Previous Close
£205.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Williams-Sonoma, Inc. is a leading omni-channel specialty retailer focused on premium home products, operating under well-established brands such as Williams Sonoma, Pottery Barn, West Elm, and Rejuvenation. The company’s diversified portfolio spans cooking, dining, furniture, and home decor, catering to mid-to-high-income consumers seeking quality and design-centric solutions. Its multi-brand strategy allows it to address distinct market segments, from traditional home furnishings to modern and sustainable decor. Williams-Sonoma maintains a competitive edge through its integrated retail approach, combining e-commerce, catalogs, and physical stores, supported by a global footprint that includes franchised locations in emerging markets. The company’s emphasis on digital innovation, including 3D imaging and augmented reality, enhances customer engagement and positions it as a forward-thinking player in the home goods sector. With a strong brand reputation and curated product assortment, Williams-Sonoma holds a defensible niche in the competitive specialty retail landscape.

Revenue Profitability And Efficiency

Williams-Sonoma reported revenue of $7.71 billion for the fiscal year ending 2025, with net income reaching $1.13 billion, reflecting a robust operating margin. The company’s diluted EPS of $8.79 underscores its profitability, supported by disciplined cost management and a high-margin product mix. Operating cash flow stood at $1.36 billion, indicating strong cash generation capabilities, while capital expenditures of $221.6 million suggest prudent reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and efficient capital deployment. With a net income exceeding $1.1 billion, Williams-Sonoma demonstrates an ability to convert revenue into earnings effectively. Its capital efficiency is further highlighted by a healthy operating cash flow, which supports both reinvestment and shareholder returns without straining financial flexibility.

Balance Sheet And Financial Health

Williams-Sonoma maintains a solid balance sheet, with $1.21 billion in cash and equivalents against total debt of $1.35 billion, reflecting a manageable leverage position. The company’s liquidity and moderate debt levels provide resilience against economic downturns while enabling strategic investments in growth and innovation.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its omni-channel strategy and brand strength. A dividend per share of $2.37 signals a commitment to returning capital to shareholders, balanced against reinvestment needs. Williams-Sonoma’s ability to sustain growth while maintaining shareholder payouts underscores its disciplined financial management.

Valuation And Market Expectations

With a market capitalization of $19.51 billion and a beta of 1.57, Williams-Sonoma is positioned as a higher-beta play in the consumer cyclical sector. The market appears to price in expectations of continued growth, driven by brand equity and digital transformation, though macroeconomic sensitivity remains a consideration.

Strategic Advantages And Outlook

Williams-Sonoma’s strategic advantages lie in its strong brand portfolio, omni-channel reach, and focus on premium home products. The outlook remains positive, supported by digital innovation and international expansion, though competitive pressures and consumer spending trends warrant monitoring. The company’s ability to adapt to evolving retail dynamics will be critical to sustaining long-term success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount