As of 2025-07-06, the Intrinsic Value of Seagate Technology PLC (STX) is 113.81 USD. This Seagate valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 149.44 USD, the upside of Seagate Technology PLC is -23.80%.
The range of the Intrinsic Value is 79.40 - 190.53 USD
Based on its market price of 149.44 USD and our intrinsic valuation, Seagate Technology PLC (STX) is overvalued by 23.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.40 - 190.53 | 113.81 | -23.8% |
| DCF (Growth 10y) | 99.62 - 218.17 | 136.64 | -8.6% |
| DCF (EBITDA 5y) | 54.34 - 123.64 | 82.69 | -44.7% |
| DCF (EBITDA 10y) | 75.92 - 148.83 | 105.12 | -29.7% |
| Fair Value | 52.83 - 52.83 | 52.83 | -64.65% |
| P/E | 47.10 - 129.53 | 83.43 | -44.2% |
| EV/EBITDA | 42.33 - 116.86 | 73.29 | -51.0% |
| EPV | 11.10 - 19.29 | 15.20 | -89.8% |
| DDM - Stable | 57.44 - 158.25 | 107.84 | -27.8% |
| DDM - Multi | 63.05 - 130.91 | 84.68 | -43.3% |
| Market Cap (mil) | 31,714.16 |
| Beta | 1.92 |
| Outstanding shares (mil) | 212.22 |
| Enterprise Value (mil) | 36,046.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.29% |
| Cost of Debt | 5.10% |
| WACC | 9.48% |