Seagate Technology Holdings plc (STX)
Computer Storage Devices · Industrials · $30.4B
Intrinsic Value (Consensus)
$124.02
Current Price
$135.40
Margin of Safety
-8.4%
8.4% Above Intrinsic Value
Value: $124
Price: $135
Valuation Model Estimates
Current Price: $135.40
DCF (Discounted Cash Flow)
$170.94
Graham Number
Not applicable
—
Earnings Power Value
$65.73
Relative Value (P/E)
$135.40
Dividend Discount Model
$733.33
Consensus Value
$124.02
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.77
- EPS (Forward)
- $8.12
- Book Value
- $-2.02
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 38.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance