
Western Digital Corp
SWB:WDC

Intrinsic Value
The intrinsic value of one
WDC
stock under the Base Case scenario is
59.27
EUR.
Compared to the current market price of 63.86 EUR,
Western Digital Corp
is
Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Western Digital Corp
Loading...
Fundamental Analysis

Western Digital’s core flash business is highly exposed to memory price cycles; any prolonged decline in NAND pricing and subdued demand could squeeze its margins more severely than competitors due to high fixed costs in its flash manufacturing operations.
High-performance data center demand, driven by continued growth in cloud computing and server infrastructure, supports Western Digital’s advanced SSD products, reinforcing its position as a key supplier in an area with traditionally higher margins and barriers to entry.

Revenue & Expenses Breakdown
Western Digital Corp
Balance Sheet Decomposition
Western Digital Corp
Current Assets | 5.9B |
Cash & Short-Term Investments | 2.1B |
Receivables | 1.5B |
Other Current Assets | 2.3B |
Non-Current Assets | 8.1B |
PP&E | 2.3B |
Intangibles | 4.3B |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Western Digital Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Western Digital Corp
Revenue
|
9.5B
USD
|
Cost of Revenue
|
-5.8B
USD
|
Gross Profit
|
3.7B
USD
|
Operating Expenses
|
-1.6B
USD
|
Operating Income
|
2.1B
USD
|
Other Expenses
|
-286m
USD
|
Net Income
|
1.8B
USD
|
WDC Profitability Score
Profitability Due Diligence
Western Digital Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Western Digital Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
WDC Solvency Score
Solvency Due Diligence
Western Digital Corp's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Western Digital Corp's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WDC Price Targets Summary
Western Digital Corp
According to Wall Street analysts, the average 1-year price target for
WDC
is 72.53 EUR
with a low forecast of 42.77 EUR and a high forecast of 90.63 EUR.
Dividends
Current shareholder yield for WDC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WDC
stock under the Base Case scenario is
59.27
EUR.
Compared to the current market price of 63.86 EUR,
Western Digital Corp
is
Overvalued by 7%.