WDC
Western Digital Corp
Price:  
64.32 
USD
Volume:  
6,279,284.00
United States | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WDC Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Western Digital Corp (WDC) is 18.30 USD. This WDC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.32 USD, the upside of Western Digital Corp is %.

The range of the Intrinsic Value is 3.44 - 115.43 USD

64.32 USD
Stock Price
18.30 USD
Intrinsic Value
Intrinsic Value Details

WDC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3.44 - 115.43 18.30 -71.5%
DCF (Growth 10y) 19.67 - 217.13 46.00 -28.5%
DCF (EBITDA 5y) 4.53 - 32.03 17.09 -73.4%
DCF (EBITDA 10y) 15.31 - 56.94 33.19 -48.4%
Fair Value -173.31 - -173.31 -173.31 -369.45%
P/E (73.35) - (86.79) (82.84) -228.8%
EV/EBITDA (38.07) - 7.36 (26.03) -140.5%
EPV 12.63 - 29.78 21.20 -67.0%
DDM - Stable (63.11) - (315.95) (189.53) -394.7%
DDM - Multi 7.05 - 28.74 11.49 -82.1%

WDC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,959.31
Beta 1.84
Outstanding shares (mil) 325.86
Enterprise Value (mil) 26,871.31
Market risk premium 4.60%
Cost of Equity 8.83%
Cost of Debt 5.50%
WACC 7.62%