WDC · Western Digital Corporation
$294.972026-05-17Sector: Technology; Industry: Computer Hardware; Sub-Industry: Technology Hardware, Storage & Peripherals
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Very High Uncertainty
Base · active
$62
-79.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($37 · $177) Analysts Range ($230 · $340) 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 | $16.9B | — | 7.2% | 9.2% | $1.1B | −$132MM | $976MM | 10.0% | — | 4.4% | $25.2B | $2.18 | — |
| 2023.Q2 | $18.8B | 11.1% | 12.7% | 45.0% | $1.3B | −$178MM | $1.1B | 11.7% | — | 5.1% | $26.0B | $4.11 | — |
| 2024.Q2 | $6.3B | -66.7% | -8.8% | 0.0% | −$563MM | $734MM | $171MM | 13.0% | — | -2.4% | $20.6B | $-4.48 | — |
| 2025.Q2 | $6.3B | 1.0% | -6.4% | 36.7% | −$255MM | −$845MM | −$1.1B | 12.2% | — | -1.2% | $21.0B | $-2.12 | — |
| 2026.Q2 | $10.7B | 69.9% | 29.8% | 0.0% | $3.5B | $292MM | $3.8B | 12.8% | — | 20.0% | $13.7B | $10.12 | 34.7 |
| italics below = DCF projection · 10yr Rev CAGR: 10.6% |
| 2027.Q2 | $14.7B | +36.5% | 29.8% | 2.0% | $4.3B | −$156MM | $4.1B | 12.1% | $3.7B | 30.9% | $13.9B | $11.37 | 25.9 |
| 2028.Q2 | $17.6B | +20.0% | 25.8% | 4.0% | $4.4B | −$129MM | $4.2B | 11.8% | $3.4B | 31.2% | $14.0B | $11.58 | 25.5 |
| 2029.Q2 | $19.2B | +9.1% | 21.8% | 6.0% | $3.9B | −$79MM | $3.9B | 11.4% | $2.8B | 28.0% | $14.1B | $10.47 | 28.2 |
| 2030.Q2 | $20.8B | +8.4% | 17.9% | 8.0% | $3.4B | −$91MM | $3.3B | 11.1% | $2.1B | 24.1% | $14.2B | $9.09 | 32.4 |
| 2031.Q2 | $22.4B | +7.7% | 13.9% | 10.0% | $2.8B | −$105MM | $2.7B | 10.7% | $1.6B | 19.7% | $14.3B | $7.45 | 39.6 |
|
| Term. Yr+ | $30.5B | 4.1% | 6.0% | 20.0% | $1.5B | −$693MM | $760MM | 8.6% | $6.2B | 8.6% | — | — | — |
Active scenario IV: $62 (-79.0% vs market)