EN DE

Western Digital Corporation (WDC) Fair Value & Analysis

Technology · US · Market cap $194B

WD Western Digital Corporation logo Western Digital Corporation WDC · US
Price$487.29
Fair Value$77.30
Upside-84.1%
Quality71/100
Watch Western Digital Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 55.3% net margin
Low debt · generates free cash flow
0.08% dividend yield
Mixed vs. peers (7/15)
Wide moat 88/100
Evidence: High Range $45.34 – $145.83 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated yesterday

Share price −13.5% over the past month.

A solid business, but screening 84% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($145.83). The favourable scenario is already priced in.
  • The model range is unusually wide ($45.34 to $145.83). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$746.23 $22.73 Fair Value $77.30 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $22.73 – $746.23 · fair‑value band $45.34 – $145.83 · the $487.29 price screens above the $77.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Western Digital Corporation (WDC) currently trades at $487.29, while our model-based Fair Value estimate is $77.30, implying the stock looks roughly 84.1% overvalued today. The Quality Score stands at 71/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Western Digital Corporation generated revenue of $11.8B at a net margin of 55.3%. Revenue grew 45.5% year over year. It earns a return on equity of 85.9%. Net debt stands at $3.0B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $45.34 (bear case) to $145.83 (bull case); at $487.29, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 19% below its 52-week high, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -61% fair-value upside, at -84%, WDC screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($10.32 to $161.44). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $42.31 $63.94 $95.19 80
Residual Income $38.56 $55.33 $505.76 76
Rev-Margin DCF $52.24 $87.82 $128.98 74
All 24 models by family
DCF Models
FCF DCF $41.65 $66.27 $104.25 38
Owner Earnings $62.32 $98.84 $155.19 31
5Y Revenue Exit $52.24 $88.22 $134.68 39
5Y EBITDA Exit $77.37 $135.62 $204.46 41
5Y P/E Exit $79.89 $140.35 $204.64 38
10Y Revenue Exit $46.13 $78.18 $122.18 36
10Y EBITDA Exit $64.10 $111.23 $175.85 37
10Y P/E Exit $65.70 $114.54 $175.99 35
Earnings-Based
Graham-Dodd $36.71 $118.78 $158.57 54
Lynch FV $26.46 $37.79 $49.13 50
PEG = 1.0 $26.46 $37.79 $49.13 46
EPV $56.96 $66.64 $75.10 59
Multiples
P/E Multiple $113.38 $151.18 $188.97 63
P/S Multiple $68.84 $91.79 $114.73 58
P/B Multiple $68.84 $91.79 $114.73 55
EV/EBIT $120.81 $161.44 $202.07 53
EV/EBITDA $108.00 $144.36 $180.72 54
EV/Revenue $60.54 $86.95 $113.36 43
Asset-Based
NCAV (Graham) $7.70 $10.32 $15.41 50
Growth DCF
Growth DCF $42.31 $63.94 $95.19 80
Rev-Margin DCF $52.24 $87.82 $128.98 74
Economic Profit
Residual Income $38.56 $55.33 $505.76 76
ROIC Compounder $60.58 $75.37 $91.54 72
Growth Earnings
Growth-Adj P/E $92.38 $131.98 $171.57 68

Widest divergence: Growth Earnings ($131.98) versus Asset-Based ($10.32). Highest evidence: Growth DCF (80).

Notify me when WDC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $11.8B
Revenue growth (YoY) +45.5%
Net margin 55.3%
Return on equity 85.9%
Free cash flow $1.3B FY2025
P/E ratio 29.2
More key figures
Operating margin 37.0%
EPS (TTM) $16.69
Dividend yield 0.1%
EPS growth (YoY) +483%
Net debt $3.0B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 71/100

Of which business quality 65 · Market factors (momentum, volatility) 57

Profitability 71
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 19
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Western Digital Corporation develops, manufactures, and sells data storage devices and solutions based on hard disk drive (HDD) technology in the United States, Asia, Europe, the Middle East, and Africa. The company offers internal HDDs, data center drives, data center platforms, external drives, portable drives, NAS for home and office, and accessories.

Full company description

Western Digital Corporation develops, manufactures, and sells data storage devices and solutions based on hard disk drive (HDD) technology in the United States, Asia, Europe, the Middle East, and Africa. The company offers internal HDDs, data center drives, data center platforms, external drives, portable drives, NAS for home and office, and accessories. It sells its data storage devices and solutions through its computer manufacturers, sales personnel, dealers, distributors, and retailers. The company has a collaboration with Open Quantum Design for the development of quantum error correction technology and related systems to advance reliable quantum computing. Western Digital Corporation was founded in 1970 and is headquartered in San Jose, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Western Digital Corporation reported revenue of $9.5B in FY2025 versus $16.9B in FY2021, a compound −13.4%/yr. Reported net income was $1.9B in FY2025, compounding +22.7%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$9.5B
Latest YoY
+50.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−20.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−10.7%
Avg. growth/yr (39Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.5%
Revenue −13.4%/yr
FY21 $16.9B
FY22 $18.8B
FY23 $6.3B
FY24 $6.3B
FY25 $9.5B
Net income +22.7%/yr
FY21 $821M
FY22 $1.5B
FY23 −$1.7B
FY24 −$798M
FY25 $1.9B

WDC screens 84% overvalued. Compare with Dell Technologies Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Western Digital Corporation Fair Value". https://www.fairvalue-calculator.com/stock/WDC

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Computer Hardware · 224 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 71 · Top 25%
Fair Value upside −84% · Bottom 25%
Return on equity (TTM) 86% · Top 25%
Return on assets 15% · Top 25%
Net margin (TTM) 55% · Top 25%
Operating margin (TTM) 37% · Top 25%
Revenue growth 46% · Top 25%
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.47× · Higher than 75% of peers

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 29.2× · Pricier than median
P/B 36.56× · Pricier than 75% of peers
P/S (TTM) 16.49× · Pricier than 75% of peers
P/FCF 151.2× · Pricier than 75% of peers
EV/EBITDA 49.5× · Pricier than 75% of peers
PEG 0.49× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 59
PAST 100 · sector 23
HEALTH 77 · sector 97
DIVIDEND 2 · sector 42

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Dell Technologies Inc DELL $484.50 $187.75 -61%
Arista Networks, Inc ANET $210.50 $57.72 -73%
Hygon Information Technology Co 688041 ¥287.66 ¥30.66 -89%
Hangzhou Hikvision Digital Technology Co 002415 ¥36.47 ¥40.44 +11%
Shenzhen Longsys Electronics Co 301308 ¥414.30 ¥91.67 -78%
Lenovo Group 0992 HK$29.04 HK$4.30 -85%
Dawning Information Industry Co 603019 ¥86.42 ¥39.38 -54%
Inspur Electronic Information Industry Co 000977 ¥75.02 ¥44.02 -41%
Lite-On Technology Corporation 2301 269.50 TWD 121.96 TWD -55%
Advantech Co 2395 686.00 TWD 265.18 TWD -61%

Compare Western Digital Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Western Digital Corporation (WDC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $77.30 versus a price of $487.29, about −84% (overvalued).
What is the fair value of WDC?
Our model-based fair value for Western Digital Corporation is $77.30 (as of Aug 13, 2026), built from audited fundamentals. The current price is $487.29.
What is the quality score of WDC?
Western Digital Corporation has a Quality Score of 71/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Western Digital Corporation (WDC)?
Western Digital Corporation reported trailing-twelve-month revenue of about $11.8B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of WDC?
The net profit margin of Western Digital Corporation is about 55.3%, meaning it keeps roughly 55.3% of revenue as net income. Based on the latest reported figures.
Does Western Digital Corporation pay a dividend?
Western Digital Corporation currently shows a dividend yield of about 0.08% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Western Digital Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.