Research / Stock / WDC
W
WDC
WESTERN DIGITAL CORP
450.75
+15.37 +3.53%
close 2026-08-25
Assumptions
23.4%
Market is pricing 23.4%— you agree
Actually grew +36.1%/yrFCF, 2021–2026 — the market is pricing 12.7pts SLOWER than history
10 yrs
3.00%
12.21%
12.2% derived for this company beta 1.67 (1254d vs the S&P 500) · cost of equity 12.2% = 4.7% risk-free + 1.67 × 4.5% premium · treated as all-equity
Fair value
$452.22
+0.3%
At the market's assumptionsCurrent price $450.75Enterprise value 163.0B
Bear $318.72 (18.4% growth)Bull $639.19 (28.4%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 23.4%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
38% the 10 forecast years62% terminal value
Same industry · SIC 3572 · trailing P/E for context
STXP/E 59186.2Bthis P/E: 19