As of 2025-06-17, the Intrinsic Value of Western Digital Corp (WDC) is 55.93 USD. This WDC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.41 USD, the upside of Western Digital Corp is -2.60%.
The range of the Intrinsic Value is 37.35 - 99.62 USD
Based on its market price of 57.41 USD and our intrinsic valuation, Western Digital Corp (WDC) is overvalued by 2.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.35 - 99.62 | 55.93 | -2.6% |
| DCF (Growth 10y) | 53.97 - 130.31 | 76.93 | 34.0% |
| DCF (EBITDA 5y) | 36.22 - 84.50 | 55.60 | -3.1% |
| DCF (EBITDA 10y) | 51.10 - 108.99 | 73.75 | 28.5% |
| Fair Value | 117.95 - 117.95 | 117.95 | 105.45% |
| P/E | 46.80 - 81.81 | 67.70 | 17.9% |
| EV/EBITDA | 25.41 - 123.97 | 57.99 | 1.0% |
| EPV | 2.44 - 6.82 | 4.63 | -91.9% |
| DDM - Stable | 31.62 - 83.46 | 57.54 | 0.2% |
| DDM - Multi | 21.22 - 44.42 | 28.82 | -49.8% |
| Market Cap (mil) | 20,029.20 |
| Beta | 2.33 |
| Outstanding shares (mil) | 348.88 |
| Enterprise Value (mil) | 23,885.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.27% |
| Cost of Debt | 4.47% |
| WACC | 9.13% |