Research / Stock / STX
S
STX
Seagate Technology Holdings plc
821.67
+27.02 +3.40%
close 2026-08-25
Assumptions
24.3%
Market is pricing 24.3%— you agree
Actually grew +22.4%/yrFCF, 2021–2026 — the market is pricing 1.9pts FASTER than history
10 yrs
3.00%
10.96%
11.0% derived for this company beta 1.41 (1254d vs the S&P 500) · cost of equity 11.0% = 4.7% risk-free + 1.41 × 4.5% premium · 2% debt at 7.9%, taxed at 14%
Fair value
$821.29
-0.0%
At the market's assumptionsCurrent price $821.67Enterprise value 186.1B
Bear $574.46 (19.3% growth)Bull $1167.70 (29.3%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 24.3%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
33% the 10 forecast years67% terminal value
Same industry · SIC 3572 · trailing P/E for context
WDCP/E 19162.5Bthis P/E: 59