Williams-Sonoma (MEX:WSM) Cyclically Adjusted FCF per Share: MXN118.82 (As of Jul. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:WSM Williams-Sonoma Inc MEX:WSM
91 GF Score
Price MXN3,800.00
GF Value MXN3,051.65
! 3 Warning Signs
View Full Analysis

What is Williams-Sonoma Cyclically Adjusted FCF per Share?

Williams-Sonoma MEX:WSM 91 Cyclically Adjusted FCF per Share is MXN118.82 as of Jul. 2026. GuruFocus rates MEX:WSM with a GF Score™ of 91/100 and a GF Value™ of MXN3,051.65. The stock has 3 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Williams-Sonoma's adjusted free cash flow per share for the three months ended in Jul. 2026 was MXN70.055. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN118.82 for the trailing ten years ended in Jul. 2026.

During the past 12 months, Williams-Sonoma's average Cyclically Adjusted FCF Growth Rate was 17.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 19.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 22.80% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 21.20% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Williams-Sonoma was 102.70% per year. The lowest was -11.90% per year. And the median was 18.80% per year.

As of today (2026-09-02), Williams-Sonoma's current stock price is MXN3800.00. Williams-Sonoma's Cyclically Adjusted FCF per Share for the quarter that ended in Jul. 2026 was MXN118.82. Williams-Sonoma's Cyclically Adjusted Price-to-FCF of today is 31.98.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Williams-Sonoma was 39.66. The lowest was 10.39. And the median was 22.28.


Williams-Sonoma  (MEX:WSM) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Williams-Sonoma's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3800.00/118.82
=31.98

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Williams-Sonoma was 39.66. The lowest was 10.39. And the median was 22.28.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Williams-Sonoma Cyclically Adjusted FCF per Share Related Terms


Williams-Sonoma Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Williams-Sonoma's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Williams-Sonoma Cyclically Adjusted FCF per Share Chart

Williams-Sonoma Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 60.15 70.29 85.96 118.48 107.42

Williams-Sonoma Quarterly Data
Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26 Jul26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 139.97 110.67 107.42 127.32 118.82

MEX:WSM vs CASY, ULTA, TSCO: Cyclically Adjusted FCF per Share Comparison

For the Specialty Retail subindustry, Williams-Sonoma's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Williams-Sonoma Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Williams-Sonoma's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Williams-Sonoma's Cyclically Adjusted Price-to-FCF falls into.


MEX:WSM
91GF Score
Williams-Sonoma Inc MEX:WSM
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Williams-Sonoma Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Williams-Sonoma's adjusted Free Cash Flow per Share data for the three months ended in Jul. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jul. 2026 (Change)*Current CPI (Jul. 2026)
=70.055/333.9180*333.9180
=70.055

Current CPI (Jul. 2026) = 333.9180.

Williams-Sonoma Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201610 4.187 241.729 5.784
201701 39.057 242.839 53.706
201704 -8.476 244.524 -11.575
201707 3.181 244.786 4.339
201710 2.767 246.663 3.746
201801 36.647 247.867 49.370
201804 -2.594 250.546 -3.457
201807 7.085 252.006 9.388
201810 1.374 252.885 1.814
201901 40.789 251.712 54.110
201904 -15.961 255.548 -20.856
201907 3.633 256.571 4.728
201910 8.792 257.346 11.408
202001 54.407 257.971 70.424
202004 1.767 256.389 2.301
202007 18.048 259.101 23.259
202010 61.880 260.388 79.354
202101 64.409 261.582 82.220
202104 25.251 267.054 31.573
202107 26.026 273.003 31.833
202110 33.819 276.589 40.829
202201 68.886 281.148 81.816
202204 15.879 289.109 18.340
202207 17.938 296.276 20.217
202210 17.480 298.012 19.586
202301 48.298 299.170 53.908
202304 39.442 303.363 43.415
202307 42.700 305.691 46.643
202310 34.626 307.671 37.580
202401 81.838 308.417 88.605
202404 24.464 313.548 26.053
202407 30.811 314.540 32.709
202410 26.845 315.664 28.397
202501 93.372 317.671 98.147
202504 9.530 320.795 9.920
202507 35.084 323.048 36.265
202510 37.323 0.000
202601 73.992 325.252 75.963
202604 14.411 333.020 14.450
202607 70.055 333.918 70.055

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN118.82 mean?
Williams-Sonoma (MEX:WSM) has a Cyclically Adjusted FCF per Share of MXN118.82 as of Jul. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Williams-Sonoma and its competitors.
Is Williams-Sonoma's Cyclically Adjusted FCF per Share too high?
Williams-Sonoma's current Cyclically Adjusted FCF per Share is MXN118.82. Overall, Williams-Sonoma has a GF Score™ of 91/100, reflecting its overall financial health beyond just this single metric.
How does Williams-Sonoma's Cyclically Adjusted FCF per Share compare to CASY and ULTA?
Williams-Sonoma's Cyclically Adjusted FCF per Share of MXN118.82 can be compared against companies in the Retail - Cyclical industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Williams-Sonoma and its competitors. Williams-Sonoma's current Cyclically Adjusted FCF per Share is MXN118.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Williams-Sonoma stock overvalued right now?
Williams-Sonoma (MEX:WSM) has a current Cyclically Adjusted FCF per Share of MXN118.82. The stock's GF Value™ is MXN3,051.65, compared to a current price of MXN3,800.00 — trading 24.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN118.82. Williams-Sonoma's overall GF Score™ is 91/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Williams-Sonoma (MEX:WSM), the current Cyclically Adjusted FCF per Share is MXN118.82 as of Jul. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Williams-Sonoma (MEX:WSM) Overvalued in 2026?

Based on GuruFocus' analysis, Williams-Sonoma stock appears to be overvalued. The current stock price of MXN3,800.00 is trading 24.5% above its estimated GF Value™ of MXN3,051.65.

Key valuation signals for MEX:WSM:

  • Cyclically Adjusted FCF per Share: MXN118.82
  • GF Value™: MXN3,051.65 vs. price of MXN3,800.00 (24.5% above fair value)
  • GF Score™: 91/100 with 3 warning signs

No single metric tells the full story. See the MEX:WSM stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Williams-Sonoma Business Description

Address 3250 Van Ness Avenue, San Francisco, CA, USA, 94109
With a retail and direct-to-consumer presence, Williams-Sonoma is a player in the nearly $300 billion domestic home category and $450 billion international home market, focused on expanding its exposure in the B2B ($80 billion total addressable market), marketplace, and franchise areas. Namesake Williams-Sonoma (153 stores) offers high-end cooking essentials, while Pottery Barn (180) provides casual home accessories. West Elm (116) is an emerging concept for young professionals, and Rejuvenation (13) offers lighting and house parts. Brand extensions include Pottery Barn Kids and Pottery Barn Teen (43) as well as Mark & Graham and GreenRow. Williams-Sonoma also has a business-to-business team that supports projects that range from residential to large-scale commercial.
91GF Score

Get the complete analysis for MEX:WSM

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN3,800.00
Price
MXN3,051.65
GF Value