WDC

Nasdaq

WESTERN DIGITAL CORP

Information Technology, Technology Hardware, Storage & Peripherals

$434.30

close 7 Aug 2026

+481.86%

52-week change

$149.83B

market cap

$73.14

$799.87

52-week range

Expected price

$274.42 – $335.40

Current price

$434.30

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)25.93x

P/S (TTM)12.72x

P/B15.48x

EV/EBITDA (TTM)37.99x

FCF yield (TTM)1.94%

PEG (TTM, GAAP)2.26

Context

P/E, own 5-year average24.80x

P/E, sector median37.34x*

Price at 5-year median P/E$294.96*

Indicated dividend yield0.14%

Forward — analyst consensus

Forward P/E (FY2027)21.38x*

Forward P/E (FY2028)13.64x

Forward PEG0.38*

Consensus EPS FY2027 (18 analysts)$20.32

EPS growth (FY2027→FY2028)56.69%

Revenue growth (FY2027)48.08%

Street view

Price target (mean)$665.25*

Target upside53.18%

Ratings (buy / hold / sell)21 / 4 / 1

FY2027 EPS revisions, 30d (up / down)5 / 1

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 3 Apr 2026, filed 1 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +48.52%10Y CAGR -2.40%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$434.30

Cash & equivalents$2.05B

Total debt$1.58B

Shares outstanding345.00M

Result

DCF price per share$883.47

Current price$434.30

Margin of safety+103.42%

PV of years 1–10$70.78B

PV of terminal value$233.54B

Equity value$304.80B

Market-implied growth+15.55%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$3.63B	$4.54B	$5.67B	$7.09B	$8.87B	$11.08B	$13.85B	$17.32B	$21.64B	$27.05B	$504.21B
PV	$3.36B	$3.89B	$4.50B	$5.21B	$6.03B	$6.98B	$8.08B	$9.35B	$10.83B	$12.53B	$233.54B

period to 3 Apr 2026, filed 1 May 2026, close 7 Aug 2026