WESTERN DIGITAL CORP (WDC)
Computer Storage Devices · Industrials · $235.0B
Intrinsic Value (Consensus)
$96.95
Current Price
$681.08
Margin of Safety
-85.8%
85.8% Above Intrinsic Value
Value: $97
Price: $681
Valuation Model Estimates
Current Price: $681.08
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%.
Health Score
B
73
Profitability
25/25
Strength
19/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Strong profitability — ROE of 36% (above 20% is excellent)
Strong earnings growth (20% YoY)
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance