Western Digital Corporation

Western Digital Corporation

WDCยทNASDAQ

$594.23

+8.8%
TechnologyComputer Hardware

Western Digital Corporation develops, manufactures, and sells data storage devices and solutions in the United States, China, Hong Kong, Europe, the Middle East, Africa, rest of Asia, and internationally. It offers client devices, including hard disk drives (HDDs) and solid state drives (SSDs) for computing devices, such as desktop and notebook personal computers (PCs), smart video systems, gaming consoles, and set top boxes; flash-based embedded storage products for mobile phones, tablets, notebook PCs, and other portable and wearable devices, as well as automotive, Internet of Things, industrial, and connected home applications; and flash-based memory wafers. The company also provides data center devices and solutions comprising enterprise helium hard drives; enterprise SSDs consisting of flash-based SSDs and software solutions for use in enterprise servers, online transactions, data analysis, and other enterprise applications; data center solutions for data storage systems and tiered storage models; and data storage platforms. In addition, it offers client solutions, such as external HDD storage products in mobile and desktop form; client portable SSDs; removable cards that are used in consumer devices comprising mobile phones, tablets, imaging systems, and cameras and smart video systems; universal serial bus flash drives for use in the computing and consumer markets; and wireless drive products used in-field back up of created content, as well as wireless streaming of high-definition movies, photos, music, and documents to tablets, smartphones, and PCs. The company sells its products under the G-Technology, SanDisk, and WD brands to original equipment manufacturers, distributors, dealers, resellers, and retailers. Western Digital Corporation was founded in 1970 and is headquartered in San Jose, California.

At a Glance

Live Snapshot
Market Cap$204.82B
EPS5.3100
P/E Ratio111.91
Earnings Date07/29/2026
Western Digital Corporation

Western Digital Corporation Fair Value Envelope

WDC ยท NASDAQ

Our analysis suggests that WDC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $594.23, this represents a potential HIDDEN relative to our calculated worth for Western Digital Corporation.

Intrinsic Value
Current Price: $594.23

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$14,634.8B
+ Cash & Equivalents$2.1B
Firm Value$14,636.9B
- Debt$5.1B
Equity Value$14,631.8B
/ Shares Outstanding347,244,611B
DCF Value$42.1K
UNDERVALUED BY 6991%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$3.4B
$6.8B
$13.5B
$27.1B
$54.1B
$108.2B
$216.4B
$432.9B
$865.8B
$1,731.6B
Maintenance CapEx
-$162.8M
-$325.6M
-$651.2M
-$1.3B
-$2.6B
-$5.2B
-$10.4B
-$20.8B
-$41.7B
-$83.4B
Owner Earnings
$3.2B
$6.4B
$12.9B
$25.8B
$51.5B
$103.0B
$206.0B
$412.1B
$824.1B
$1,648.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.0B
$5.5B
$10.2B
$18.9B
$35.1B
$64.9B
$120.2B
$222.6B
$412.3B
$763.4B
Terminal Value represents 88.7% of Enterprise Value