investorscraft@gmail.com

Intrinsic ValueWilliams-Sonoma, Inc. (WSM)

Previous Close$196.95
Intrinsic Value
Upside potential
Previous Close
$196.95

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. operates as a specialty retailer of high-quality home products, serving premium and affluent consumer segments. The company’s diversified portfolio includes brands such as Williams Sonoma, Pottery Barn, West Elm, and Rejuvenation, each catering to distinct niches within the home furnishings and décor market. Its vertically integrated model combines retail, e-commerce, and direct-to-consumer channels, enabling strong margins and brand loyalty. Williams-Sonoma competes in the fragmented home goods sector, differentiating itself through design-led products, sustainable sourcing, and a seamless omnichannel experience. The company’s focus on digital transformation and supply chain efficiency has fortified its position as a leader in the premium home retail space, with a growing international footprint. Its ability to adapt to shifting consumer preferences, such as the demand for eco-friendly and artisanal products, underscores its resilience in a competitive market.

Revenue Profitability And Efficiency

Williams-Sonoma reported revenue of $7.71 billion for FY 2025, with net income reaching $1.13 billion, reflecting a robust operating margin. Diluted EPS stood at $8.79, demonstrating strong profitability. Operating cash flow was $1.36 billion, supported by efficient inventory management and disciplined cost controls. Capital expenditures totaled $221.6 million, indicating prudent reinvestment in digital and supply chain capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its high return on invested capital, driven by premium pricing and operational efficiency. Its vertically integrated model enhances gross margins, while disciplined expense management supports bottom-line growth. Free cash flow generation remains strong, enabling reinvestment in growth initiatives and shareholder returns.

Balance Sheet And Financial Health

Williams-Sonoma maintains a solid balance sheet, with $1.21 billion in cash and equivalents and $1.35 billion in total debt. The company’s net cash position provides flexibility for strategic investments or debt reduction. Its conservative leverage ratio and healthy liquidity profile underscore financial stability.

Growth Trends And Dividend Policy

The company has demonstrated consistent revenue growth, supported by e-commerce expansion and international markets. Its dividend policy is sustainable, with a payout of $2.64 per share, reflecting a commitment to returning capital to shareholders while retaining funds for growth. Comparable sales growth and new store openings contribute to long-term top-line expansion.

Valuation And Market Expectations

Williams-Sonoma trades at a premium valuation, reflecting its strong brand equity and profitability. Market expectations are anchored on sustained digital growth and margin resilience, though macroeconomic headwinds in the housing market could pose risks. The stock’s performance hinges on execution against its omnichannel strategy.

Strategic Advantages And Outlook

The company’s strategic advantages include its premium brand portfolio, direct-to-consumer expertise, and supply chain agility. Long-term growth will likely stem from international expansion and product innovation. However, inflationary pressures and competitive intensity remain key watchpoints. Management’s focus on sustainability and digital engagement positions Williams-Sonoma for enduring relevance.

Sources

10-K filing, company investor relations

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