WDC Rating

WDC Intrinsic Value

Key Highlights:
As of Mar 03, 2025 WDC Relative Value is $86.0, which is undervalued by 82.8%, compared to current share price of $47.0.
As of Mar 03, 2025 WDC DCF Value is ($14.8), which is overvalued by 131.5%, compared to current share price of $47.0.
Methodology
Price per share, $
Current share price
47.0
DCF value
negative

WDC Share Price History

1W (4.1%)
1M (27.0%)
6M (25.5%)
YTD (7.6%)
1Y (26.9%)
3Y (9.6%)
5Y (16.3%)
10Y (47.0%)
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

WDC Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
Shares Outstanding
358M
Employees
N/A
Valuation (LTM)
Return on Capital
12.8%
6.2%
14.8%
12.7%
(10.3%)
Earnings

WDC Stock Financials

WDC Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$13.0B +5.6% YoY

Operating Income

($0.3B) -75.3% YoY

Net Income

($0.8B) -53.2% YoY

WDC Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

($294.0M) -27.9% YoY

Capital Expenditure (CAPEX)

($487.0M) -39.7% YoY

Free Cash Flow (FCF)

($781.0M) -35.7% YoY

WDC Income Statement Overview

Annual
Quarterly
LTM
Jul'15
Jul'16
Jun'17
Jun'18
Jun'19
Jul'20
Jul'21
Jul'22
Jun'23
Jun'24
$13.0B 5.6% YoY
$2,945.0M 56.1% YoY
22.6% margin
Cost of revenue
$10.1B (3.6%) YoY
Operating expenses
$3,262.0M 9.5% YoY
Net income
$798.0M (53.2%) YoY
(6.1%) margin
Other: $271.0M
R&D
$1,907.0M (5.1%) YoY
14.7% of revenue
SG&A
$828.0M (14.6%) YoY
6.4% of revenue

WDC Balance Sheet Overview

Annual
Quarterly
LTM
Jul'15
Jul'16
Jun'17
Jun'18
Jun'19
Jul'20
Jul'21
Jul'22
Jun'23
Jun'24
Assets
Liabilities
Total assets
$24.2B
Current assets ($8,060.0M, 33.3% of total)
$1,879.0M (7.8%)
$2,166.0M (9.0%)
Other current assets
$4,015.0M (16.6%)
Non-current assets ($16.1B, 66.7% of total)
$991.0M (4.1%)
$78.0M (0.3%)
Other non-current assets
$11.6B (47.8%)
Financial position
$5,862.0M
$1,879.0M$7,741.0M
Cash & Short-term Investments
Total Debt

WDC Stock Ratios

WDC Earnings Surprises

Crunching data... Almost there!

WDC Dividends

WDC Dividend Yield

Crunching data... Almost there!

WDC Dividend Per Share

Competing with WDC

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$16.8B
6.2
$82.9
76.4% undervalued
(26.9%)
$15.6B
$440.0M
38.6%
2.8%
37.3%
14.8%
59.7%
$113.3B
8.3
$66.4
22.8% overvalued
19.5%
$7,003.1M
$3,676.2M
19.5%
52.5%
64.1%
83.5%
0.0%
$70.2B
5.0
$199.3
108.5% undervalued
(20.7%)
$71.6B
$2,019.0M
(19.0%)
2.8%
21.5%
13.8%
(1,771.2%)
$29.2B
5.6
$87.7
191.9% undervalued
6.9%
$53.8B
$3,266.0M
1.4%
6.1%
21.7%
44.3%
300.7%
$23.1B
7.2
$31.5
12.6% overvalued
(66.4%)
$10.6B
($1,150.6M)
14.6%
(10.9%)
24.9%
22.3%
29.9%
$21.7B
5.9
$92.7
7.3% overvalued
4.7%
$8,035.0M
$824.0M
24.2%
10.3%
31.8%
39.3%
(44.4%)
$20.0B
7.2
$99.1
3.5% undervalued
(5.7%)
$6,507.0M
$1,265.0M
5.3%
19.4%
70.5%
26.6%
200.4%
$16.8B
7.0
$15.0
69.6% overvalued
(11.3%)
$3,099.9M
$526.4M
9.5%
17.0%
70.4%
5.1%
21.5%
$15.0B
7.0
$95.0
2.7% overvalued
14.9%
$4,531.5M
$888.0M
6.7%
19.6%
42.7%
49.8%
(11.3%)
$5,278.9M
5.8
$2.2
90.3% overvalued
129.0%
$43.1M
($123.7M)
95.4%
(287.1%)
52.2%
(228.2%)
4.6%
$1,565.5M
4.8
$0.5
93.0% overvalued
355.6%
$11.9M
($65.8M)
(19.1%)
(553.0%)
33.5%
(110.9%)
18.3%

FAQ

What is Western Digital Corporation (WDC) stock rating?

As of today, Western Digital Corporation has a stock rating of 6 (out of 10), which is considered Good.

is Western Digital Corporation (WDC) a good stock to buy?

As of today, Western Digital Corporation has a Good stock rating, which is 76.4% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.