image
Technology - Computer Hardware - NASDAQ - US
$ 31.16
2.03 %
$ 10.8 B
Market Cap
9.01
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WDC stock under the worst case scenario is HIDDEN Compared to the current market price of 31.2 USD, Western Digital Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WDC stock under the base case scenario is HIDDEN Compared to the current market price of 31.2 USD, Western Digital Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WDC stock under the best case scenario is HIDDEN Compared to the current market price of 31.2 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$30.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
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%
4.28 B REVENUE
4.64%
852 M OPERATING INCOME
14.82%
594 M NET INCOME
20.49%
403 M OPERATING CASH FLOW
1085.29%
123 M INVESTING CASH FLOW
373.33%
-1 M FINANCING CASH FLOW
99.02%
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 $83.3 , with forecasts ranging from a low of $65 to a high of $90 .
WDC Lowest Price Target Wall Street Target
65 USD 108.60%
WDC Average Price Target Wall Street Target
83.3 USD 167.28%
WDC Highest Price Target Wall Street Target
90 USD 188.83%
Price
Max Price Target
Min Price Target
Average Price Target
9090808070706060505040403030May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.378 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.000002.000001.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.40.377930.377930.50.377930.377930.377930.50.377930.50.50.50.377930.50.377930.50.377930.51.900.377931.510.377931.760.51.880.51.380.760.38201520152016201620172017201820182019201920202020
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Western Digital Corporation
image
Sold
0-3 MONTHS
88.4 K USD 1
3-6 MONTHS
7.77 M USD 3
6-9 MONTHS
6.33 M USD 3
9-12 MONTHS
2.02 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
11 Stocks Go Deeply On Sale Following Trump's Tariffs If there's a bright side to President Trump's tariffs, proponents say, it's that many S&P 500 stocks are now on sale. The post 11 Stocks Go Deeply On Sale Following Trump's Tariffs appeared first on Investor's Business Daily. investors.com - 2 weeks ago
Why Western Digital (WDC) is Poised to Beat Earnings Estimates Again Western Digital (WDC) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 2 weeks ago
Western Digital Corporation (WDC) is Attracting Investor Attention: Here is What You Should Know 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) Stock Falls Amid Market Uptick: What Investors Need to Know The latest trading day saw Western Digital (WDC) settling at $43.66, representing a -1.91% change from its previous close. zacks.com - 4 weeks ago
Sandisk Soars While Western Digital Stutters Post Spinoff Sandisk's split from Western Digital has led to divergent stock trajectories, with SNDK soaring and WDC tanking, validating Elliott Management's push for separation. Sandisk's innovative High Bandwidth Flash (HBF) technology could revolutionize NAND applications, offering significant capacity and bandwidth advantages over traditional HBM DRAM. Despite recent financial struggles, Sandisk projects strong revenue growth and positive free cash flow by FY 2025, with a bullish outlook from analysts like Morgan Stanley. seekingalpha.com - 1 month ago
Western Digital Corporation (WDC) Is a Trending Stock: Facts to Know Before Betting on It Recently, Zacks.com users have been paying close attention to Western Digital (WDC). This makes it worthwhile to examine what the stock has in store. zacks.com - 1 month ago
Here's Why Western Digital (WDC) Gained But Lagged the Market Today Western Digital (WDC) concluded the recent trading session at $44.75, signifying a +0.49% move from its prior day's close. zacks.com - 1 month ago
Western Digital Names Storage Infrastructure Executive Ahmed Shihab as Chief Product Officer SAN JOSE, Calif.--(BUSINESS WIRE)--Western Digital (Nasdaq: WDC) announced today that it has hired Ahmed Shihab as Chief Product Officer. Shihab, a seasoned expert in cloud storage needs and requirements, most recently served as Corporate Vice President of Azure Storage at Microsoft. In this role, he led the engineering and operations teams for Object and Block storage, driving the design and development of Microsoft's cloud storage solutions. As Western Digital's new Chief Product Officer, Shi. businesswire.com - 1 month ago
Western Digital Announces Senior Notes Redemption SAN JOSE, Calif.--(BUSINESS WIRE)--Western Digital Corporation (Nasdaq: WDC) announced today that it will redeem $1,800,000,000 aggregate principal amount of its 4.750% Senior Notes due 2026 (the “Notes”). The redemption date for the Notes is April 14, 2025 (the “Redemption Date”). The Notes will be redeemed on the Redemption Date at a redemption price equal to 100% of the principal amount being redeemed, together with any applicable premium as of, and any accrued and unpaid interest, if any, u. businesswire.com - 1 month ago
ETHISPHERE Names Western Digital as One of the 2025 World's Most Ethical Companies® for the Seventh Time SAN JOSE, Calif.--(BUSINESS WIRE)--Western Digital (Nasdaq: WDC) has received the 2025 World's Most Ethical Companies® recognition by Ethisphere, a global leader in defining and advancing the standards of ethical business practices. Western Digital has been recognized seven times and is one of only 5 honorees in the Technology industry. In 2025, 136 honorees were recognized spanning 19 countries and 44 industries. “As a global organization, we work hard to embed ethical business practices into. businesswire.com - 1 month ago
Western Digital (WDC) Outperforms Broader Market: What You Need to Know Western Digital (WDC) closed at $41.70 in the latest trading session, marking a +0.6% move from the prior day. zacks.com - 1 month ago
Investors Heavily Search Western Digital Corporation (WDC): Here is What You Need to Know Western Digital (WDC) has been one of the stocks most watched by Zacks.com users lately. So, it is worth exploring what lies ahead for the stock. zacks.com - 1 month ago
8. Profile Summary

Western Digital Corporation WDC

image
COUNTRY US
INDUSTRY Computer Hardware
MARKET CAP $ 10.8 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. Tiang Yew Tan Chief Executive Officer & Director Mr. Gene M. Zamiska Senior Vice President of Global Accounting & Chief Accounting Officer Ms. Cynthia Lock Tregillis Chief Legal Officer & Secretary Mr. Sesh Tirumala Chief Information Officer Mr. T. Peter Andrew Vice President of Investor Relations Mr. Don R. Bennett Interim Chief Financial Officer Mr. B. Scott Davis Chief Sales and Marketing Officer Mr. Shantnu Sharma Chief Strategy & Corporate Development Officer Mr. Vidya Gubbi Chief of Global Operations Mr. C. Wesley M. Scott Chief Investment Officer