The Discounted Cash Flow (DCF) valuation of Western Digital Corp (WDC) is 22.54 USD. With the latest stock price at 68.26 USD, the upside of Western Digital Corp based on DCF is -67.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.1% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.75 - 97.24 | 22.54 |
| Upside | -90.1% - 42.5% | -67.0% |