As of 2024-07-27, the Intrinsic Value of Western Digital Corp (WDC) is
22.54 USD. This WDC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.26 USD, the upside of Western Digital Corp is
%.
The range of the Intrinsic Value is 6.75 - 97.24 USD
22.54 USD
Intrinsic Value
WDC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.75 - 97.24 |
22.54 |
-67.0% |
| DCF (Growth 10y) |
23.35 - 167.97 |
48.72 |
-28.6% |
| DCF (EBITDA 5y) |
6.88 - 32.90 |
15.20 |
-77.7% |
| DCF (EBITDA 10y) |
18.96 - 57.35 |
31.35 |
-54.1% |
| Fair Value |
-171.28 - -171.28 |
-171.28 |
-350.92% |
| P/E |
(56.32) - (95.23) |
(92.15) |
-235.0% |
| EV/EBITDA |
(93.48) - (5.16) |
(63.24) |
-192.6% |
| EPV |
13.42 - 27.38 |
20.40 |
-70.1% |
| DDM - Stable |
(65.66) - (266.31) |
(165.99) |
-343.2% |
| DDM - Multi |
8.27 - 26.70 |
12.71 |
-81.4% |
WDC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,288.26 |
| Beta |
1.92 |
| Outstanding shares (mil) |
326.52 |
| Enterprise Value (mil) |
28,162.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.81% |
| Cost of Debt |
5.50% |
| WACC |
7.68% |