Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
43.61 USD40.76 USD51.11 USD
+956%
40.76 USDCurrent price is 956.2% above the base model value.
W
US
WDC.US · WESTERN DIGITAL CORP
US · US
Latest price430.54 USD
30D-32.22%
Vs. base value+783%
Research summary
WDC.US latest organized financial period shows revenue declined -26.79% YoY and net income grew +337% YoY. Current price is about 431 USD, while the model base case is about 48.74 USD; the current price sits +783% 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
Revenue10B USD
Net income2B USD
Free cash flow1B USD
Operating cash flow2B 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 price430.54 USD
Base value48.74 USD
Vs. base+783%
Price date2026/04/29
50.17 USD48.74 USD53.92 USD
+783%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
114.48 USD185.21 USD241.33 USD
+132%
185.21 USDCurrent price is 132.5% above the base model value.Adjusted reference: 146.99 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth29.4%
Current price implies roughly 29.4% annualized FCF growth.
29.4%Current price implies roughly 29.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
56.72 USD56.72 USD56.72 USD
+659%
56.72 USDCurrent price is 659.1% 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 | Asset sale gain/loss | Asset sale gain/loss | 2M USD | Medium |
| 2025/06/27 | Business sale gain/loss | Asset sale gain/loss | 89M USD | Medium |
| 2023/06/30 | Other special charges | Other | -4M USD | Medium |
| 2023/06/30 | Restructuring and merger costs | Restructuring | -103M USD | Medium |
| 2023/06/30 | Special income/charges | Other | -115M USD | Medium |
| 2023/06/30 | Write-off | Impairment | -15M USD | Medium |
| 2022/06/30 | Restructuring and merger costs | Restructuring | -40M USD | Medium |
| 2022/06/30 | Special income/charges | Other | -34M USD | Medium |
| 2025/09/30 | Business sale gain/loss | Asset sale gain/loss | 483M USD | Medium |
| 2025/09/30 | Restructuring and merger costs | Restructuring | -2M USD | Medium |
| 2025/09/30 | Special income/charges | Other | 480M USD | Medium |
| 2025/03/28 | Asset sale gain/loss | Asset sale gain/loss | 2M USD | Medium |
| 2025/03/28 | Business sale gain/loss | Asset sale gain/loss | 89M USD | Medium |
| 2024/12/27 | Asset sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2024/12/27 | Business sale gain/loss | Asset sale gain/loss | 268M USD | Medium |
| 2024/09/27 | Asset sale gain/loss | Asset sale gain/loss | 790K USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/06/27 | Annual | 10B USD | 2B USD | 2B USD | 1B USD | 5.12 | 4.87 |
| 2024/06/28 | Annual | 13B USD | -798M USD | -8M USD | -781M USD | -2.61 | -0.02 |
| 2023/06/30 | Annual | 6B USD | -2B USD | -1B USD | -1B USD | -5.44 | -4.67 |
| 2022/06/30 | Annual | 19B USD | 2B USD | 2B USD | 758M USD | 4.75 | 4.98 |
| 2021/06/30 | Annual | - | - | - | - | - | - |
Ad placement