As of 2024-10-10, the Intrinsic Value of Western Digital Corp (WDC) is
65.40 USD. This WDC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.48 USD, the upside of Western Digital Corp is
1.40%.
The range of the Intrinsic Value is 33.81 - 216.11 USD
65.40 USD
Intrinsic Value
WDC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
33.81 - 216.11 |
65.40 |
1.4% |
DCF (Growth 10y) |
54.46 - 302.32 |
97.73 |
51.6% |
DCF (EBITDA 5y) |
26.63 - 76.46 |
47.64 |
-26.1% |
DCF (EBITDA 10y) |
43.08 - 110.95 |
70.32 |
9.1% |
Fair Value |
-107.95 - -107.95 |
-107.95 |
-267.41% |
P/E |
(48.02) - (74.70) |
(63.15) |
-197.9% |
EV/EBITDA |
(63.27) - 40.22 |
(27.80) |
-143.1% |
EPV |
(1.83) - 5.93 |
2.05 |
-96.8% |
DDM - Stable |
(35.80) - (157.13) |
(96.46) |
-249.6% |
DDM - Multi |
24.44 - 88.44 |
38.92 |
-39.6% |
WDC Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
22,145.66 |
Beta |
2.28 |
Outstanding shares (mil) |
343.45 |
Enterprise Value (mil) |
27,700.66 |
Market risk premium |
4.60% |
Cost of Equity |
9.46% |
Cost of Debt |
5.50% |
WACC |
8.19% |