image
Technology - Computer Hardware - NASDAQ - US
$ 59.29
0.169 %
$ 20.7 B
Market Cap
20.3
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WDC stock under the worst case scenario is HIDDEN Compared to the current market price of 59.3 USD, Western Digital Corporation is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WDC stock under the base case scenario is HIDDEN Compared to the current market price of 59.3 USD, Western Digital Corporation is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WDC stock under the best case scenario is HIDDEN Compared to the current market price of 59.3 USD, Western Digital Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WDC

image
$60.0$60.0$55.0$55.0$50.0$50.0$45.0$45.0$40.0$40.0$35.0$35.0$30.0$30.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
13 B REVENUE
5.56%
-317 M OPERATING INCOME
75.33%
-798 M NET INCOME
53.22%
-294 M OPERATING CASH FLOW
27.94%
-27 M INVESTING CASH FLOW
96.46%
187 M FINANCING CASH FLOW
-78.63%
2.29 B REVENUE
-46.46%
760 M OPERATING INCOME
-10.80%
520 M NET INCOME
-12.46%
508 M OPERATING CASH FLOW
26.05%
142 M INVESTING CASH FLOW
15.45%
533 M FINANCING CASH FLOW
53400.00%
Balance Sheet Western Digital Corporation
image
Current Assets 8.06 B
Cash & Short-Term Investments 1.88 B
Receivables 2.17 B
Other Current Assets 4.02 B
Non-Current Assets 16.1 B
Long-Term Investments 991 M
PP&E 3.49 B
Other Non-Current Assets 11.6 B
7.77 %8.95 %16.60 %4.10 %14.44 %48.14 %Total Assets$24.2b
Current Liabilities 6.09 B
Accounts Payable 1.72 B
Short-Term Debt 1.75 B
Other Current Liabilities 2.61 B
Non-Current Liabilities 7.05 B
Long-Term Debt 5.99 B
Other Non-Current Liabilities 1.06 B
13.12 %13.32 %19.88 %45.59 %8.09 %Total Liabilities$13.1b
EFFICIENCY
Earnings Waterfall Western Digital Corporation
image
Revenue 13 B
Cost Of Revenue 10.1 B
Gross Profit 2.94 B
Operating Expenses 3.26 B
Operating Income -317 M
Other Expenses 481 M
Net Income -798 M
14b14b12b12b10b10b8b8b6b6b4b4b2b2b00(2b)(2b)13b(10b)3b(3b)(317m)(481m)(798m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
22.65% GROSS MARGIN
22.65%
-2.44% OPERATING MARGIN
-2.44%
-6.14% NET MARGIN
-6.14%
-7.38% ROE
-7.38%
-3.30% ROA
-3.30%
-1.93% ROIC
-1.93%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Western Digital Corporation
image
4b4b3b3b3b3b2b2b2b2b1b1b500m500m00(500m)(500m)(1b)(1b)(1b)(1b)201620162017201720182018201920192020202020212021202220222023202320242024
Net Income -798 M
Depreciation & Amortization 568 M
Capital Expenditures -487 M
Stock-Based Compensation 295 M
Change in Working Capital -307 M
Others -251 M
Free Cash Flow -781 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Western Digital Corporation
image
Wall Street analysts predict an average 1-year price target for WDC of $73.4 , with forecasts ranging from a low of $50 to a high of $85 .
WDC Lowest Price Target Wall Street Target
50 USD -15.67%
WDC Average Price Target Wall Street Target
73.4 USD 23.80%
WDC Highest Price Target Wall Street Target
85 USD 43.36%
Price
Max Price Target
Min Price Target
Average Price Target
9090808070706060505040403030Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.1 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.377810.377810.377810.377810.377810.377810.377810.377810.377810.377810.377810.377810.10.377810.377810.377810.377810.377811.510.377811.510.377811.510.377811.510.377811.130.760.1020152015201620162017201720182018201920192020202020252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Western Digital Corporation
image
Sold
0-3 MONTHS
657 K USD 2
3-6 MONTHS
88.4 K USD 1
6-9 MONTHS
13 M USD 3
9-12 MONTHS
1.05 M USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Western Digital (WDC) Advances While Market Declines: Some Information for Investors In the latest trading session, Western Digital (WDC) closed at $58.57, marking a +2.02% move from the previous day. zacks.com - 1 week ago
Should You Invest in Western Digital (WDC) Based on Bullish Wall Street Views? The recommendations of Wall Street analysts are often relied on by investors when deciding whether to buy, sell, or hold a stock. Media reports about these brokerage-firm-employed (or sell-side) analysts changing their ratings often affect a stock's price. zacks.com - 1 week ago
Western Digital Corporation (WDC) Is a Trending Stock: Facts to Know Before Betting on It Western Digital (WDC) has received quite a bit of attention from Zacks.com users lately. Therefore, it is wise to be aware of the facts that can impact the stock's prospects. zacks.com - 2 weeks ago
Western Digital (WDC) Rises As Market Takes a Dip: Key Facts Western Digital (WDC) reachead $55.05 at the closing of the latest trading day, reflecting a +1.14% change compared to its last close. zacks.com - 3 weeks ago
Investors Heavily Search Western Digital Corporation (WDC): Here is What You Need to Know Zacks.com users have recently been watching Western Digital (WDC) quite a bit. Thus, it is worth knowing the facts that could determine the stock's prospects. zacks.com - 3 weeks ago
Why Is Western Digital (WDC) Up 19.6% Since Last Earnings Report? Western Digital (WDC) reported earnings 30 days ago. What's next for the stock? zacks.com - 4 weeks ago
Western Digital: Complete Turnaround In Operations Western Digital Corporation is undergoing a turnaround, with improved profitability and stability after spinning off its volatile SSD business into SanDisk. The company's focus on HDDs, robust cloud and AI-driven demand, and cost controls have led to margin recovery and operational efficiency. Management guides for mid-to-high single-digit revenue growth and margins exceeding 38%, supporting a more attractive and stable financial profile. seekingalpha.com - 1 month ago
Western Digital Unveils Open Storage Innovations at Computex 2025 WDC unveils OCCL 2.0, new JBOD and EBOF platforms at Computex 2025, accelerating open, scalable storage for AI, SDS and disaggregated workloads. zacks.com - 1 month ago
Buybacks and Big-Time Developments: 3 Stocks Making Huge Moves Several large-cap stocks recently announced buybacks worth billions, boosting their ability to return capital to shareholders. However, these names also have other important recent developments surrounding them that have big implications for shareholders. marketbeat.com - 1 month ago
Western Digital Advances Ecosystem Collaboration, Innovation for AI Acceleration, Disaggregated Storage and SDS at Computex 2025 SAN JOSE, Calif. & TAIPEI, Taiwan--(BUSINESS WIRE)--Computex 2025 – Western Digital (Nasdaq: WDC) is redefining what's possible in storage infrastructure for AI/ML, disaggregated storage and software-defined storage (SDS) for CSPs, enterprises and STaaS providers. From massive-capacity, reliable JBODs (Just a Bunch of Disks) to ultra-fast EBOF (Ethernet Bunch of Flash) NVMe-oF™ disaggregated storage solutions for AI, the company's Platforms Business delivers world-class HDD- and SSD-based solut. businesswire.com - 1 month ago
Western Digital Approves $2B Share Buyback to Boost Stockholder Value WDC announces a $2B share buyback and issues a quarterly dividend, reinforcing its commitment to shareholder returns and long-term growth strategy. zacks.com - 1 month ago
Western Digital, Ingrasys Partner for Next-Gen Fabric-Attached Storage WDC joins forces with Ingrasys to deliver a cutting-edge TOR switch with embedded storage to unlock advancements in AI-driven data centers. zacks.com - 1 month ago
8. Profile Summary

Western Digital Corporation WDC

image
COUNTRY US
INDUSTRY Computer Hardware
MARKET CAP $ 20.7 B
Dividend Yield 0.00%
Description 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.
Contact 5601 Great Oaks Parkway, San Jose, CA, 95119 https://www.westerndigital.com
IPO Date Oct. 31, 1978
Employees 51000
Officers Mr. Kris Sennesael Chief Financial Officer Mr. Vidya Gubbi Chief of Global Operations Mr. Shantnu Sharma Chief Strategy & Corporate Development Officer Ms. Cynthia Lock Tregillis Chief Legal Officer & Secretary Mr. Sesh Tirumala Chief Information Officer Mr. B. Scott Davis Chief Sales and Marketing Officer Mr. Gene M. Zamiska Senior Vice President of Global Accounting & Chief Accounting Officer Mr. T. Peter Andrew Vice President of Investor Relations Mr. Tiang Yew Tan Chief Executive Officer & Director Mr. C. Wesley M. Scott Chief Investment Officer