Current EV
Historical EV

Williams-Sonoma Inc., current enterprise value calculation

Current share price (P)	$287.81
No. shares of common stock outstanding	64,308,083
US$ in thousands
Common equity (market value)¹	18,508,509)
Add: Preferred stock: $0.01 par value; none issued (per books)	—)
Total equity	18,508,509)
Add: Current debt (per books)	—)
Add: Long-term debt (per books)	—)
Total equity and debt	18,508,509)
Less: Cash and cash equivalents	1,262,007)
Enterprise value (EV)	17,246,502)

Based on: 10-K (reporting date: 2024-01-28).

¹ Common equity (market value) = Share price × No. shares of common stock outstanding
= 287.81 × 64,308,083

Williams-Sonoma Inc., EV calculation

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
Share price^1, 2	$295.05	$117.70	$148.55	$184.00	$42.05	$59.36
No. shares of common stock outstanding¹	64,112,265	66,228,239	71,558,874	76,192,973	77,197,681	78,563,968
US$ in thousands
Common equity (market value)³	18,916,324)	7,795,064)	10,630,071)	14,019,507)	3,246,162)	4,663,557)
Add: Preferred stock: $0.01 par value; none issued (book value)	—)	—)	—)	—)	—)	—)
Total equity	18,916,324)	7,795,064)	10,630,071)	14,019,507)	3,246,162)	4,663,557)
Add: Current debt (book value)	—)	—)	—)	299,350)	299,818)	—)
Add: Long-term debt (book value)	—)	—)	—)	—)	—)	299,620)
Total equity and debt	18,916,324)	7,795,064)	10,630,071)	14,318,857)	3,545,980)	4,963,177)
Less: Cash and cash equivalents	1,262,007)	367,344)	850,338)	1,200,337)	432,162)	338,954)
Enterprise value (EV)	17,654,317)	7,427,720)	9,779,733)	13,118,520)	3,113,818)	4,624,223)

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

¹ Data adjusted for splits and stock dividends.

² Closing price as at the filing date of Williams-Sonoma Inc. Annual Report.

³ 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 295.05 × 64,112,265

Equity Market Value and Total Equity: The common equity (market value) and total equity values follow the same trend and are identical for each period. From February 3, 2019, to February 2, 2020, there is a significant decrease from approximately 4.66 billion to 3.25 billion US dollars. Subsequently, the equity values sharply increase to about 14.02 billion US dollars by January 31, 2021. This peak is followed by a decline over the next two years, dropping to approximately 7.80 billion by January 29, 2023. In the most recent period, ending January 28, 2024, equity values rebound strongly to nearing 18.92 billion US dollars, indicating renewed investor confidence or improved financial performance.
Total Equity and Debt: Total equity and debt values approximate the equity values closely in each period, showing synchronous trends. Initially, the total equity and debt decreased from about 4.96 billion US dollars in early 2019 to 3.55 billion in early 2020. A notable surge occurs in early 2021 to around 14.32 billion US dollars, followed by a decline to just under 7.80 billion by early 2023, matching the total equity figure for that year. The last period's value rises substantially to roughly 18.92 billion US dollars, mirroring the equity increase, suggesting limited additional debt or balanced capital structure changes.
Enterprise Value (EV): Enterprise value exhibits a pattern similar to equity and total equity and debt but consistently remains marginally below total equity and debt values. EV decreases from approximately 4.62 billion US dollars in early 2019 to 3.11 billion in early 2020, followed by a sharp increase to about 13.12 billion in early 2021. After reaching this peak, a downward trend occurs over the next two years, leading to approximately 7.43 billion US dollars by early 2023. The final period shows a strong recovery to approximately 17.65 billion, suggesting improved overall valuation and possibly better operational performance or market conditions.
Overall Trends and Insights: The data illustrates substantial volatility in equity values, total equity and debt, and enterprise value over the six-year period. The sharp rise observed in early 2021 across all metrics may indicate a significant corporate event or market revaluation. The subsequent decline extending into early 2023 suggests challenges or market corrections. The pronounced recovery in the latest period points to a potential turnaround, enhanced market perception, or improved financial results. The close alignment between total equity and debt and equity values suggests that debt levels have not materially changed balance sheet structure significantly over these years. Enterprise value maintains a consistent relationship with equity measures, reinforcing the stability in the company's capital and valuation structure despite fluctuations.

Download chart

Williams-Sonoma Inc. (NYSE:WSM)

Enterprise Value (EV)

Current Enterprise Value (EV)

Historical Enterprise Value (EV)