-1.31%
15.94%
60.07%
38.80%
122.03%
167.47%
512.73%

Company Description

Williams-Sonoma, Inc.operates as an omni-channel specialty retailer of various products for home.It offers cooking, dining, and entertaining products, such as cookware, tools, electrics, cutlery, tabletop and bar, outdoor, furniture, and a library of cookbooks under the Williams Sonoma Home brand, as well as home furnishings and decorative accessories under the Williams Sonoma lifestyle brand; and furniture, bedding, lighting, rugs, table essentials, and decorative accessories under the Pottery Barn brand.


The company also provides home decor products under the West Elm brand; kids accessories under the Pottery Barn Kids brand; and an organic bedding to multi-purpose furniture under the Pottery Barn Teen brand.In addition, it offers made-to-order lighting, hardware, furniture, and home decors inspired by history under the Rejuvenation brand; and women's and men's accessories, travel, entertaining and bar, home décor, and seasonal items under the Mark and Graham brand, as well as operates a 3-D imaging and augmented reality platform for the home furnishings and décor industry.The company markets its products through e-commerce websites, direct-mail catalogs, and retail stores.


It operates 544 stores comprising 502 stores in 41states, Washington, D.C., and Puerto Rico; 20 stores in Canada; 19 stores in Australia; 3 stores in the United Kingdom; and 139 franchised stores, as well as e-commerce websites in various countries in the Middle East, the Philippines, Mexico, South Korea, and India.Williams-Sonoma, Inc.was founded in 1956 and is headquartered in San Francisco, California.

Market Data

Last Price 214.7
Change Percentage -1.31%
Open 216.64
Previous Close 217.54
Market Cap ( Millions) 26430
Volume 40014
Year High 217.64
Year Low 96.25
M A 50 186.55
M A 200 154.97

Financial Ratios

FCF Yield 4.52%
Dividend Yield 1.06%
ROE 51.55%
Debt / Equity 69.00%
Net Debt / EBIDTA 31.05%
Price To Book 14.09
Price Earnings Ratio 24.55
Price To FCF 22.11
Price To sales 3.51
EV / EBITDA 17.08

Business Breakdown

Expected Mid-Term Growth

Segment n°1 -> Pottery Barn

Expected Growth : 4.83 %

What the company do ?

Pottery Barn is a upscale home furnishings brand from Williams-Sonoma, Inc., offering stylish and comfortable furniture, decor, and accessories for the home.

Why we expect these perspectives ?

Pottery Barn's 4.83% growth is driven by its strong brand recognition, successful e-commerce platform, and strategic marketing efforts. Additionally, the company's focus on home furnishings and decor, which are less discretionary, has helped it navigate economic uncertainty. Furthermore, Williams-Sonoma's omnichannel approach and investments in digital capabilities have enhanced the customer experience, contributing to the segment's growth.

Segment n°2 -> West Elm

Expected Growth : 7.88 %

What the company do ?

West Elm, a modern home furnishings brand, offers stylish and affordable furniture, decor, and accessories, acquired by Williams-Sonoma, Inc. in 2002.

Why we expect these perspectives ?

West Elm's 7.88% growth is driven by its strong brand reputation, increasing demand for modern home furnishings, and successful e-commerce platform. Additionally, the brand's focus on sustainability, quality, and customer experience has led to increased customer loyalty and retention, contributing to its growth.

Segment n°3 -> Williams Sonoma

Expected Growth : 4.83 %

What the company do ?

Williams Sonoma is a high-end American home furnishings brand offering upscale cookware, home decor, and gourmet food from Williams-Sonoma, Inc.

Why we expect these perspectives ?

Williams Sonoma's 4.83% growth is driven by its strong brand reputation, increasing e-commerce sales, and strategic expansion into new markets. The company's focus on experiential retail, loyalty programs, and targeted marketing efforts also contribute to its growth. Additionally, its diversification into new product categories, such as outdoor furniture and cookware, further supports its revenue expansion.

Segment n°4 -> Pottery Barn Kids and Teen

Expected Growth : 4.65 %

What the company do ?

Pottery Barn Kids and Teen are furniture and decor brands from Williams-Sonoma, Inc., offering stylish and functional pieces for children's and teenagers' bedrooms and play areas.

Why we expect these perspectives ?

Strong brand recognition, increasing online presence, and strategic marketing efforts drive Pottery Barn Kids and Teen's 4.65% growth. Additionally, the segment's focus on quality, safety, and style resonates with parents seeking premium children's furniture. Expanding product lines, such as nursery and decor, also contribute to the segment's growth.

Segment n°5 -> Other

Expected Growth : 4.83 %

What the company do ?

The 'Other' segment from Williams-Sonoma, Inc. includes businesses like Rejuvenation, Mark and Graham, and West Elm, offering home furnishings and decor.

Why we expect these perspectives ?

Williams-Sonoma's 4.83% growth in 'Other' segment is driven by increasing demand for e-commerce and digital marketing services, expansion of West Elm and Pottery Barn brands, and strategic investments in supply chain and logistics. Additionally, the company's focus on experiential retail and loyalty programs has contributed to the growth.

Williams-Sonoma, Inc. Products

Product Range What is it ?
Cookware High-quality pots, pans, and cooking utensils from brands like Le Creuset and All-Clad
Cutlery and Knives Premium cutlery and knives from brands like Wüsthof and Shun, designed for precision and durability
Dinnerware and Glassware Elegant dinnerware and glassware from brands like Spode and Riedel, perfect for formal and casual dining
Electrics and Gadgets Innovative kitchen electrics and gadgets from brands like Breville and Cuisinart, designed to simplify cooking and food preparation
Home Decor and Bedding Luxurious home decor and bedding products from brands like Pottery Barn and West Elm, designed to enhance the beauty and comfort of any room
Kitchen Electrics and Appliances High-performance kitchen electrics and appliances from brands like KitchenAid and Sub-Zero, designed for heavy-duty cooking and food preparation
Outdoor and Patio Stylish and durable outdoor and patio furniture and decor from brands like Williams-Sonoma and Pottery Barn, designed for alfresco dining and entertaining
Tabletop and Bar Elegant tabletop and barware products from brands like Waterford and Riedel, perfect for formal and casual entertaining

Williams-Sonoma, Inc.'s Porter Forces

Williams-Sonoma, Inc. faces moderate threat from substitutes due to the presence of alternative home furnishings and cooking products from other retailers.

Williams-Sonoma, Inc. has a diverse customer base, which reduces the bargaining power of individual customers. Additionally, the company's strong brand reputation and high-quality products limit customers' ability to negotiate prices.

Williams-Sonoma, Inc. relies on a diverse supplier base, which reduces the bargaining power of individual suppliers. However, the company's dependence on a few key suppliers for certain products may give them some bargaining power.

The threat of new entrants is low due to the high barriers to entry in the home furnishings and cooking products market. New entrants would need to invest heavily in brand development, marketing, and distribution networks to compete with established players like Williams-Sonoma, Inc.

The home furnishings and cooking products market is highly competitive, with many established players competing for market share. Williams-Sonoma, Inc. faces intense rivalry from companies like Bed Bath & Beyond, IKEA, and Amazon, which may lead to pricing pressures and advertising wars.

Capital Structure

Value
Debt Weight 39.52%
Debt Cost 3.95%
Equity Weight 60.48%
Equity Cost 12.43%
WACC 9.08%
Leverage 65.35%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
DKS DICK'S Sporting Goods, Inc., together with its subsidiaries, operates as a sporting goods retailer primarily in the eastern United States. The company provides hardlines, including sporting goods equipment, fitness equipment, …
ASO Academy Sports and Outdoors, Inc., through its subsidiaries, operates as a sporting goods and outdoor recreational products retailer in the United States. The company sells coolers and drinkware, camping accessories, …
MUSA Murphy USA Inc. engages in marketing of retail motor fuel products and convenience merchandise. The company operates retail stores under the Murphy USA, Murphy Express, and QuickChek brands. As of …
GPC Genuine Parts Company distributes automotive replacement parts, and industrial parts and materials. It operates through Automotive Parts Group and Industrial Parts Group segments. The company distributes automotive replacement parts for …
CASY Casey's General Stores, Inc., together with its subsidiaries, operates convenience stores under the Casey's and Casey's General Store names. Its stores offer a selection of food, including freshly prepared foods, …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
214.7$
Current Price
214.7$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

🥇

DICK'S Sporting Goods Logo
DICK'S Sporting Goods
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥈

Williams-Sonoma Logo
Williams-Sonoma
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥉

Murphy USA Logo
Murphy USA
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Casey's General Stores Logo
Casey's General Stores
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

GPC Logo
GPC
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Academy Sports Logo
Academy Sports
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->