Williams-Sonoma, Inc. (WSM)
NYSE · Consumer Discretionary · market cap 23.97B
Share price
$259.44
At the last nightly close
Intrinsic value
$278.50
$179.68 before any credit for growth. The figure above is $179.68 × 1.55, the credit the franchise record earns.
Margin of safety
+7.3%
($278.50 − $259.44) ÷ $259.44
EV / EBIT
66.3
On the median operating profit of 15 fiscal years through 2026.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above starts from the lower of the first two; the Graham Number never enters it.
The frame gives no credit for growth unless the company has earned it: only a return on invested capital that has beaten the cost of capital year after year earns a growth credit, and that credit is capped. A company that compounds will therefore usually read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-10-23.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2026-FY | 7.81B | 1.42B | 1.09B | 8.96 | 1.06B |
| 2025-FY | 7.71B | 1.43B | 1.13B | 8.91 | 1.14B |
| 2024-FY | 7.75B | 1.24B | 949.8M | 7.36 | 1.49B |
| 2023-FY | 8.67B | 1.50B | 1.13B | 8.29 | 698.7M |
| 2022-FY | 8.25B | 1.45B | 1.13B | 14.75 | 1.14B |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- What date does WilliamsSonoma's (WSM) report Earnings - Earnings Calendar & Announcementzacks.com
- Williams-Sonoma, Inc. - Williams-Sonoma, Inc. announces first quarter 2025 resultsir.williams-sonomainc.com
- Williams-Sonoma (WSM) Earnings Expected to Grow: What to Know Ahead of Q2 Releasefinance.yahoo.com
- Williams-Sonoma (WSM) Research Report - StockStorystockstory.org
- WSM Stock Price Quote | Morningstarmorningstar.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on WSM.
Run the board on WSM10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.