Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
66.41 USD81.83 USD96.29 USD
+709%
81.83 USDCurrent price is 708.6% above the base model value.
S
US
STX.US · Seagate Technology Holdings plc
US · US
Latest price661.67 USD
30D-38.36%
Vs. base value+709%
Research summary
STX.US latest organized financial period shows revenue grew +38.86% YoY and net income grew +339% YoY. Current price is about 662 USD, while the model base case is about 81.83 USD; the current price sits +709% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue9B USD
Net income1B USD
Free cash flow818M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price661.67 USD
Base value81.83 USD
Vs. base+709%
Price date2026/04/29
66.41 USD81.83 USD96.29 USD
+709%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
130.45 USD211.05 USD274.99 USD
+214%
211.05 USDCurrent price is 213.5% above the base model value.Adjusted reference: 133.31 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth34.3%
Current price implies roughly 34.3% annualized FCF growth.
34.3%Current price implies roughly 34.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
57.94 USD57.94 USD57.94 USD
+1,042%
57.94 USDCurrent price is 1041.9% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/06/27 | Restructuring charges | Restructuring | -10M USD | Medium |
| 2024/06/28 | Restructuring charges | Restructuring | -24M USD | Medium |
| 2023/06/30 | Loss contingency | Litigation | -711M USD | Medium |
| 2023/06/30 | Restructuring charges | Restructuring | -161M USD | Medium |
| 2022/07/01 | Restructuring charges | Restructuring | -7M USD | Medium |
| 2021/07/02 | Restructuring charges | Restructuring | -19M USD | Medium |
| 2020/07/03 | Restructuring charges | Restructuring | -130M USD | Medium |
| 2025/09/30 | Restructuring and merger costs | Restructuring | -10M USD | Medium |
| 2025/09/30 | Special income/charges | Other | -10M USD | Medium |
| 2025/03/28 | Loss contingency | Litigation | -237M USD | Medium |
| 2024/12/27 | Loss contingency | Litigation | -237M USD | Medium |
| 2024/09/27 | Loss contingency | Litigation | -237M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/06/27 | Annual | 9B USD | 1B USD | 1B USD | 818M USD | 6.77 | 6.82 |
| 2024/06/28 | Annual | 7B USD | 335M USD | 359M USD | 664M USD | 1.58 | 1.69 |
| 2023/06/30 | Annual | 7B USD | -529M USD | 343M USD | 626M USD | -2.56 | 1.66 |
| 2022/07/01 | Annual | 12B USD | 2B USD | 2B USD | 1B USD | 7.36 | 7.39 |
| 2021/07/02 | Annual | 11B USD | 1B USD | 1B USD | 1B USD | 5.36 | 5.44 |
Ad placement