WESTERN DIGITAL CORP (WDC)
Computer Storage Devices · Industrials · $35.3B
Intrinsic Value (Consensus)
$96.95
Current Price
$102.40
Margin of Safety
-5.3%
5.3% Above Intrinsic Value
Value: $97
Price: $102
Valuation Model Estimates
Current Price: $102.40
DCF (Discounted Cash Flow)
$173.85
Graham Number
$42.11
Earnings Power Value
$49.71
Relative Value (P/E)
$102.40
Dividend Discount Model
$116.67
Consensus Value
$96.95
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)
- $5.12
- EPS (Forward)
- $6.14
- Book Value
- $15.39
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 35.6%
- Debt/Equity
- 89%
- Revenue Growth
- 315.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance