First Time Loading...

Seagate Technology Holdings PLC
NASDAQ:STX

Watchlist Manager
Seagate Technology Holdings PLC Logo
Seagate Technology Holdings PLC
NASDAQ:STX
Watchlist
Price: 60.1 USD -1.48% Market Closed
Updated: Jun 1, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jun 1, 2023.

Estimated DCF Value of one STX stock is 57.98 USD. Compared to the current market price of 60.1 USD, the stock is Overvalued by 4%.

STX DCF Value
Base Case
57.98 USD
Overvaluation 4%
DCF Value
Price
Worst Case
Base Case
Best Case
57.98
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 57.98 USD
Seagate Technology Holdings PLC Competitors:
DCF Valuation
8163
Darfon Electronics Corp
2323
CMC Magnetics Corp
2414
Unitech Computer Co Ltd
WDC
Western Digital Corp
3011
Ji-Haw Industrial Co Ltd
AAPL
Apple Inc
6715
Lintes Technology Co Ltd
2495
Infortrend Technology Inc

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
2 valuation models available
Alpha Spread
Updated on Jun 1, 2023
Default Valuation
Samuel Yousef
Updated on Sep 10, 2022
Set As Default
Create My Valuation Model
Model Settings
Discount Rate
7.1%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
7.1%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 16B USD
+ Cash & Equivalents 766M USD
Firm Value 16.8B USD
- Debt 4.8B USD
Equity Value 12B USD
/ Shares Outstanding 206M
STX DCF Value 57.98 USD
Overvalued by 4%

To view the process of calculating the Present Value of Seagate Technology Holdings PLC' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
10.6B 11.1B
Operating Income
1.4B 1.5B
FCFF
1.5B 1.1B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one STX stock?

Estimated DCF Value of one STX stock is 57.98 USD. Compared to the current market price of 60.1 USD, the stock is Overvalued by 4%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Seagate Technology Holdings PLC's future free cash flow and discount it at a selected discount rate to calculate its Present Value (16B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 57.98 USD per one STX share.