Last Price$47.0(3.9%)
Market Cap$16.8B
LTM ROIC - WACC
6.9%
5Y avg
(4.4%)
Computer Hardware industry
median
(19.5%)
Stock quality & Intrinsic value
6/10
0.8% undervalued
Western Digital Corporation ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Jul'05 | Jun'06 | Jun'07 | Jun'08 | Jul'09 | Jul'10 | Jul'11 | Jun'12 | Jun'13 | Jun'14 | Jul'15 | Jul'16 | Jun'17 | Jun'18 | Jun'19 | Jul'20 | Jul'21 | Jul'22 | Jun'23 | Jun'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 44.9% | 65.1% | 65.4% | 51.7% | 15.0% | 50.4% | 18.5% | 23.0% | 5.3% | 14.3% | 12.8% | (0.6%) | 1.9% | 5.3% | (5.3%) | (3.6%) | 0.6% | 3.7% | (14.9%) | (11.0%) |
Overvalued or undervalued?
Check the intrinsic value for WDC
and see if it's the right time to invest.
Western Digital Corporation (WDC) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Western Digital CorporationWDC
6.9%
5.6%
(51.3%)
(6.1%)
Median Peer Set
14.9%
(0.9%)
17.3%
5.1%
Arista Networks, Inc.ANET
73.9%
19.5%
34.5%
40.7%
Logitech International S.A.LOGI
42.0%
(5.3%)
66.7%
14.2%
HP Inc.HPQ
37.0%
(0.3%)
(14.6%)
5.2%
Seagate Technology Holdings plcSTX
29.3%
(11.3%)
N/A
5.1%
NetApp, Inc.NTAP
17.0%
(1.5%)
(19.3%)
15.7%
Super Micro Computer, Inc.SMCI
12.8%
109.8%
79.3%
8.1%
Pure Storage, Inc.PSTG
(4.4%)
2.8%
(16.7%)
2.2%
Rigetti Computing, Inc.RGTI
(120.5%)
(8.3%)
58.3%
(625.5%)
IonQ, Inc.IONQ
(239.6%)
N/A
N/A
N/A
Dell Technologies Inc.DELL
N/A
(13.6%)
36.6%
3.6%
WDC key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Jul'05 | Jun'06 | Jun'07 | Jun'08 | Jul'09 | Jul'10 | Jul'11 | Jun'12 | Jun'13 | Jun'14 | Jul'15 | Jul'16 | Jun'17 | Jun'18 | Jun'19 | Jul'20 | Jul'21 | Jul'22 | Jun'23 | Jun'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 3,638.8 19.4% | 4,341.3 19.3% | 5,468.0 26.0% | 8,074.0 47.7% | 7,453.0 (7.7%) | 9,850.0 32.2% | 9,526.0 (3.3%) | 12,478.0 31.0% | 15,351.0 23.0% | 15,130.0 (1.4%) | 14,572.0 (3.7%) | 12,994.0 (10.8%) | 19,093.0 46.9% | 20,647.0 8.1% | 16,569.0 (19.8%) | 16,736.0 1.0% | 16,922.0 1.1% | 18,793.0 11.1% | 12,318.0 (34.5%) | 13,003.0 5.6% |
| Cost of Goods Sold (COGS) | 3,049.0 | 3,512.5 | 4,568.0 | 6,335.0 | 6,116.0 | 7,449.0 | 7,735.0 | 8,840.0 | 10,988.0 | 10,770.0 | 10,351.0 | 9,559.0 | 13,021.0 | 12,942.0 | 12,817.0 | 12,955.0 | 12,401.0 | 12,919.0 | 10,431.0 | 10,058.0 |
% margin | 589.8 16.2% | 828.8 19.1% | 900.0 16.5% | 1,739.0 21.5% | 1,337.0 17.9% | 2,401.0 24.4% | 1,791.0 18.8% | 3,638.0 29.2% | 4,363.0 28.4% | 4,360.0 28.8% | 4,221.0 29.0% | 3,435.0 26.4% | 6,072.0 31.8% | 7,705.0 37.3% | 3,752.0 22.6% | 3,781.0 22.6% | 4,521.0 26.7% | 5,874.0 31.3% | 1,887.0 15.3% | 2,945.0 22.6% |
| Operating Expenses | 392.9 | 462.9 | 485.0 | 684.0 | 710.0 | 876.0 | 1,010.0 | 1,787.0 | 2,278.0 | 2,422.0 | 2,419.0 | 2,624.0 | 3,886.0 | 3,873.0 | 3,499.0 | 3,414.0 | 3,348.0 | 3,440.0 | 2,979.0 | 3,262.0 |
| Research & Development Expenses (R&D) | 238.5 | 297.2 | 306.0 | 464.0 | 509.0 | 611.0 | 703.0 | 1,055.0 | 1,572.0 | 1,661.0 | 1,646.0 | 1,627.0 | 2,441.0 | 2,400.0 | 2,182.0 | 2,261.0 | 2,243.0 | 2,323.0 | 2,009.0 | 1,907.0 |
| Selling, General & Administrative Expenses (SG&A) | 154.4 | 165.7 | 179.0 | 220.0 | 201.0 | 265.0 | 307.0 | 518.0 | 706.0 | 761.0 | 773.0 | 997.0 | 1,445.0 | 1,473.0 | 1,317.0 | 1,153.0 | 1,105.0 | 1,117.0 | 970.0 | 828.0 |
% margin | 196.9 5.4% | 365.9 8.4% | 415.0 7.6% | 1,006.0 12.5% | 519.0 7.0% | 1,525.0 15.5% | 781.0 8.2% | 1,771.0 14.2% | 1,266.0 8.2% | 1,791.0 11.8% | 1,611.0 11.1% | 466.0 3.6% | 1,954.0 10.2% | 3,617.0 17.5% | 419.0 2.5% | 335.0 2.0% | 1,220.0 7.2% | 2,391.0 12.7% | (1,285.0) (10.4%) | (317.0) (2.4%) |
| Interest Income | 0.0 | 19.5 | 0.0 | 27.0 | 9.0 | 4.0 | 9.0 | 12.0 | 11.0 | 17.0 | 15.0 | 26.0 | 26.0 | 60.0 | 57.0 | 28.0 | 7.0 | 6.0 | 24.0 | 39.0 |
| Interest Expense | 5.0 | 3.7 | 0.0 | 52.0 | 27.0 | 9.0 | 1.0 | 26.0 | 55.0 | 56.0 | 49.0 | 266.0 | 1,185.0 | 1,532.0 | 469.0 | 381.0 | 293.0 | 268.0 | 275.0 | 417.0 |
| Pre-tax Income | 202.3 | 381.7 | 443.0 | 981.0 | 501.0 | 1,520.0 | 780.0 | 1,757.0 | 1,222.0 | 1,752.0 | 1,577.0 | 153.0 | 769.0 | 2,085.0 | (287.0) | (46.0) | 927.0 | 2,123.0 | (1,560.0) | (661.0) |
% effective tax rate | 3.9 1.9% | (12.9) (3.4%) | (121.0) (27.3%) | 114.0 11.6% | 31.0 6.2% | 138.0 9.1% | 54.0 6.9% | 145.0 8.3% | 242.0 19.8% | 135.0 7.7% | 112.0 7.1% | (89.0) (58.2%) | 372.0 48.4% | 1,410.0 67.6% | 467.0 (162.7%) | 204.0 (443.5%) | 106.0 11.4% | 623.0 29.3% | 146.0 (9.4%) | 137.0 (20.7%) |
% margin | 198.4 5.5% | 394.6 9.1% | 564.0 10.3% | 867.0 10.7% | 470.0 6.3% | 1,382.0 14.0% | 726.0 7.6% | 1,612.0 12.9% | 980.0 6.4% | 1,617.0 10.7% | 1,465.0 10.1% | 242.0 1.9% | 397.0 2.1% | 675.0 3.3% | (754.0) (4.6%) | (250.0) (1.5%) | 821.0 4.9% | 1,546.0 8.2% | (1,706.0) (13.8%) | (798.0) (6.1%) |
| EPS | 0.94 | 1.84 | 2.57 | 3.92 | 2.12 | 6.06 | 3.14 | 6.69 | 4.07 | 6.88 | 6.31 | 1.01 | 1.38 | 2.27 | (2.58) | (0.84) | 2.69 | 4.81 | (5.36) | (2.61) |
| Diluted EPS | 0.90 | 1.76 | 2.50 | 3.84 | 2.08 | 5.93 | 3.09 | 6.58 | 3.98 | 6.68 | 6.18 | 1.00 | 1.34 | 2.20 | (2.58) | (0.84) | 2.66 | 4.75 | (5.36) | (2.61) |
% margin | 331.7 9.1% | 545.2 12.6% | 625.0 11.4% | 1,433.0 17.7% | 997.0 13.4% | 2,039.0 20.7% | 1,392.0 14.6% | 2,612.0 20.9% | 2,510.0 16.4% | 3,117.0 20.6% | 2,901.0 19.9% | 1,965.0 15.1% | 3,745.0 19.6% | 5,886.0 28.5% | 2,034.0 12.3% | 1,933.0 11.5% | 2,321.0 13.7% | 3,596.0 19.1% | (400.0) (3.2%) | 324.0 2.5% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Western Digital Corporation's ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is 6.9%, based on the financial report for Dec 27, 2024 (Q4’2024). The average annual ROIC - WACC for Western Digital Corporation have been (3.8%) over the past three years, and (4.6%) over the past five years.
2) Is Western Digital Corporation's ROIC - WACC Good?
As of today, Western Digital Corporation's ROIC - WACC is 6.9%, which is higher than industry median of (19.5%). It indicates that Western Digital Corporation's ROIC - WACC is Good.