STX · Seagate Technology Holdings plc
$429.362026-05-17Sector: Technology; Industry: Computer Hardware; Sub-Industry: Technology Hardware, Storage & Peripherals
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$153
-64.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($85 · $230) Analysts Range ($270 · $505) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q2 | $10.7B | — | 14.3% | 2.4% | $1.5B | −$467MM | $1.0B | 9.1% | — | 19.4% | $7.7B | $5.79 | — |
| 2023.Q2 | $11.7B | 9.2% | 17.2% | 0.5% | $2.0B | $66MM | $2.1B | 11.1% | — | 25.8% | $7.8B | $7.26 | — |
| 2024.Q2 | $7.4B | -36.7% | -4.6% | 0.0% | −$391MM | $1.7B | $1.3B | 12.2% | — | -5.9% | $5.6B | $-2.33 | — |
| 2025.Q2 | $6.6B | -11.3% | 7.1% | 6.6% | $433MM | $374MM | $807MM | 11.4% | — | 7.9% | $5.4B | $1.48 | — |
| 2026.Q2 | $10.1B | 53.5% | 26.0% | 9.1% | $2.4B | −$311MM | $2.1B | 11.8% | — | 40.9% | $6.2B | $8.68 | 37.2 |
| italics below = DCF projection · 10yr Rev CAGR: 14.3% |
| 2027.Q2 | $13.3B | +32.4% | 26.7% | 10.2% | $3.2B | −$2.1B | $1.1B | 11.2% | $1.0B | 44.1% | $8.3B | $13.37 | 32.1 |
| 2028.Q2 | $15.9B | +19.0% | 24.2% | 11.3% | $3.4B | −$1.7B | $1.7B | 11.0% | $1.4B | 37.4% | $9.9B | $14.30 | 30.0 |
| 2029.Q2 | $18.9B | +19.5% | 21.7% | 12.4% | $3.6B | −$2.1B | $1.5B | 10.7% | $1.1B | 32.9% | $12.0B | $15.20 | 28.2 |
| 2030.Q2 | $22.2B | +17.3% | 19.2% | 13.5% | $3.7B | −$2.3B | $1.4B | 10.4% | $944MM | 28.2% | $14.3B | $15.67 | 27.4 |
| 2031.Q2 | $25.6B | +15.1% | 14.3% | 14.6% | $3.1B | −$2.4B | $715MM | 10.2% | $430MM | 20.1% | $16.7B | $13.39 | 32.1 |
|
| Term. Yr+ | $40.0B | 4.1% | 14.3% | 20.0% | $4.6B | −$1.4B | $3.1B | 8.6% | $26.7B | 13.1% | — | — | — |
Active scenario IV: $153 (-64.3% vs market)