WDC · Western Digital Corporation
$586.452026-07-21Sector: Technology; Industry: Computer Hardware; Sub-Industry: Technology Hardware, Storage & Peripherals
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$136
-76.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($38 · $136) Analysts Range ($250 · $685) 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 |
|---|
| 2024.Q3 | $6.3B | — | -8.8% | 0.0% | −$552MM | −$108MM | −$660MM | 13.5% | — | -2.8% | $19.8B | $-4.48 | — |
| 2025.Q2 | $6.3B | 1.0% | -6.4% | 36.7% | −$255MM | −$1.3B | −$1.6B | 12.2% | — | -1.3% | $20.3B | $-2.12 | — |
| 2025.Q3 | $6.3B | 0.0% | -6.4% | 0.0% | −$593MM | −$1.0B | −$1.6B | 14.7% | — | -3.8% | $10.7B | $-2.12 | — |
| 2026.Q2 | $9.5B | 50.7% | 26.0% | 0.0% | $2.7B | −$262MM | $2.4B | 12.8% | — | 22.8% | $13.0B | $4.95 | — |
| 2026.Q3 | $11.8B | 23.7% | 32.6% | 7.5% | $3.6B | −$517MM | $3.0B | 14.2% | — | 29.7% | $11.0B | $17.25 | 57.4 |
| italics below = DCF projection · 10yr Rev CAGR: 19% |
| 2027.Q3 | $17.8B | +50.8% | 34.6% | 8.7% | $5.6B | −$483MM | $5.1B | 12.6% | $4.6B | 49.9% | $11.5B | $13.27 | 44.2 |
| 2028.Q3 | $23.0B | +29.4% | 30.6% | 10.0% | $6.3B | −$467MM | $5.9B | 12.2% | $4.6B | 54.0% | $11.9B | $14.99 | 39.1 |
| 2029.Q3 | $27.5B | +19.7% | 26.5% | 11.2% | $6.5B | −$454MM | $6.0B | 11.8% | $4.3B | 53.2% | $12.4B | $15.38 | 38.1 |
| 2030.Q3 | $33.3B | +20.9% | 22.5% | 12.5% | $6.5B | −$656MM | $5.9B | 11.4% | $3.7B | 51.4% | $13.1B | $15.59 | 37.6 |
| 2031.Q3 | $40.2B | +20.9% | 18.4% | 13.7% | $6.4B | −$920MM | $5.5B | 11.0% | $3.1B | 47.3% | $14.0B | $15.31 | 38.3 |
|
| Term. Yr+ | $69.7B | 4.1% | 6.3% | 20.0% | $3.5B | −$869MM | $2.6B | 8.6% | $21.1B | 16.6% | — | — | — |
Active scenario IV: $136 (-76.8% vs market)