Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
44.59 USD44.59 USD48.03 USD
+866%
44.59 USDCurrent price is 865.5% above the base model value.
W
TechnologyComputer HardwareUnited States
WDC.US · Western Digital Corporation
NMS · US · USD
Latest price430.54 USD
30D-30.64%
Vs. base value+896%
Research summary
WDC.US latest organized financial period shows revenue grew +0% YoY and net income declined -1.48% YoY. Current price is about 431 USD, while the model base case is about 43.25 USD; the current price sits +896% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue10B USD
Net income2B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price430.54 USD
Base value43.25 USD
Vs. base+896%
Price date2026/04/28
43.25 USD43.25 USD44.97 USD
+895%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
89.89 USD144.48 USD187.70 USD
+198%
144.48 USDCurrent price is 198% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth30.6%
Current price implies roughly 30.6% annualized FCF growth.
30.6%Current price implies roughly 30.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
34.78 USD34.78 USD34.78 USD
+1,138%
34.78 USDCurrent price is 1137.8% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/06/29 | Annual | 10B USD | 2B USD | 1B USD | 5.12 |
| 2025/06/26 | Annual | 10B USD | 2B USD | 1B USD | 5.12 |
| 2024/12/26 | Annual | 2B USD | 594M USD | - | 1.63 |
| 2024/09/26 | Annual | 2B USD | 493M USD | - | 1.35 |
| 2024/06/29 | Annual | 6B USD | -798M USD | -781M USD | -1.72 |
Ad placement