Valuation Williams-Sonoma, Inc.

Equities

Market Closed - Nyse Other stock markets 20:00:02 10/03/2026 GMT			5-day change	1st Jan Change
188.39 ^USD	+0.05%		-6.43%	+5.49%

08:07pm	Williams Sonoma and Williams Sonoma Home Launch New Aerin Collections	CI
03-06	GreenRow Opens First Retail Store in New York City?S Soho Neighborhood	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,630	11,948	9,556	12,851	26,020	22,479	-	-
Change	-	24.07%	-20.01%	34.47%	102.48%	-13.61%	-	-
Enterprise Value (EV) ¹	8,729	11,097	9,189	11,589	24,807	21,310	21,261	21,204
Change	-	27.13%	-17.2%	26.11%	114.06%	-14.09%	-0.23%	-0.27%
P/E ratio	14.6x	11.1x	8.8x	13.8x	24x	21.6x	20.6x	18.8x
PBR	6.02x	7.08x	5.59x	6.04x	12.1x	10.4x	9.42x	8.04x
PEG	-	0.2x	0.8x	-1.3x	1.2x	-26.23x	4.17x	1.93x
Capitalization / Revenue	1.42x	1.45x	1.1x	1.66x	3.37x	2.86x	2.76x	2.64x
EV / Revenue	1.29x	1.35x	1.06x	1.5x	3.22x	2.71x	2.61x	2.49x
EV / EBITDA	7.59x	6.69x	5.31x	7.71x	14.9x	13x	12.6x	11.9x
EV / EBIT	9.08x	7.59x	6.06x	9.12x	17.3x	15.1x	14.7x	13.8x
EV / FCF	7.9x	9.7x	13.2x	7.77x	21.8x	21x	18x	16.3x
FCF Yield	12.7%	10.3%	7.6%	12.9%	4.59%	4.76%	5.57%	6.13%
Dividend per Share ²	1.01	1.3	1.56	1.8	2.93	2.624	2.858	2.992
Rate of return	1.61%	1.59%	2.17%	1.8%	1.39%	1.39%	1.52%	1.59%
EPS ²	4.305	7.375	8.16	7.275	8.79	8.718	9.148	10.04
Distribution rate	23.5%	17.6%	19.1%	24.7%	33.3%	30.1%	31.2%	29.8%
Net sales ¹	6,783	8,246	8,674	7,751	7,712	7,865	8,145	8,502
EBITDA ¹	1,150	1,658	1,730	1,503	1,660	1,645	1,682	1,781
EBIT ¹	961.2	1,462	1,516	1,270	1,430	1,414	1,447	1,536
Net income ¹	680.7	1,126	1,128	949.8	1,125	1,076	1,100	1,166
Net Debt ¹	-901	-850.3	-367.3	-1,262	-1,213	-1,169	-1,218	-1,275
Reference price ²	62.87	81.88	71.78	100.17	211.37	188.39	188.39	188.39
Nbr of stocks (in thousands)	153,175	145,909	133,135	128,289	123,100	119,381	-	-
Announcement Date	17/03/21	16/03/22	16/03/23	13/03/24	19/03/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WILLIAMS-SONOMA, INC.	21.6x	2.71x	12.95x	1.39%	22.48B
RH	20.14x	1.47x	8.39x	-.--%	2.65B
DUNELM GROUP PLC	11.58x	1.18x	7.01x	5.03%	2.43B
LEON'S FURNITURE LIMITED	11.66x	0.72x	5.65x	3.64%	1.37B
ARHAUS, INC.	14.43x	0.83x	7.87x	-.--%	1.04B
NICK SCALI LIMITED	18.61x	2.62x	7.63x	4.06%	1.02B
BRISCOE GROUP LIMITED	17.64x	1.14x	6.86x	4.56%	620M
TEMPLE & WEBSTER GROUP LTD	78.04x	1x	26.94x	-.--%	612M
HAVERTY FURNITURE COMPANIES, INC.	11.42x	-	-	-	362M
Average	22.79x	1.46x	10.41x	2.34%	3.62B
Weighted average by Cap.	20.87x	2.28x	11.63x	1.72%