Western Digital Corp
NASDAQ:WDC

Watchlist Manager
Western Digital Corp Logo
Western Digital Corp
NASDAQ:WDC
Watchlist
Price: 67.44 USD 2.52%
Market Cap: 23.3B USD

Relative Value

The Relative Value of one WDC stock under the Base Case scenario is 92.54 USD. Compared to the current market price of 67.44 USD, Western Digital Corp is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WDC Relative Value
Base Case
92.54 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
56
Median 3Y
1.1
Median 5Y
1
Industry
2.4
Forward
1.4
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-8.1
Industry
23.2
Forward
8.9
vs History
4
vs Industry
28
Median 3Y
6.4
Median 5Y
8.7
Industry
17.6
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-16.1
Industry
21.4
vs History
25
vs Industry
49
Median 3Y
1.4
Median 5Y
1.5
Industry
2.9
vs History
33
vs Industry
46
Median 3Y
1.3
Median 5Y
1.4
Industry
2.4
Forward
1.6
vs History
47
vs Industry
12
Median 3Y
5.5
Median 5Y
5.9
Industry
5
vs History
17
vs Industry
35
Median 3Y
5.5
Median 5Y
8.8
Industry
13.1
Forward
6.7
vs History
33
vs Industry
12
Median 3Y
7.6
Median 5Y
9.5
Industry
16.7
Forward
7.6
vs History
4
vs Industry
21
Median 3Y
8.2
Median 5Y
12
Industry
16.6
vs History
vs Industry
6
Median 3Y
-14.2
Median 5Y
21.2
Industry
19.4
vs History
22
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
2.5

Multiples Across Competitors

WDC Competitors Multiples
Western Digital Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Western Digital Corp
NASDAQ:WDC
23.1B USD 1.4 -63.1 17.2 26.7
US
Apple Inc
NASDAQ:AAPL
3.7T USD 9.3 39 27.5 30.1
KR
Samsung Electronics Co Ltd
KRX:005930
355.9T KRW 1.2 11.1 3.8 9.2
CN
Xiaomi Corp
HKEX:1810
951.7B HKD 2.7 45.8 38.4 38.4
US
Dell Technologies Inc
NYSE:DELL
74.7B USD 0.8 18.3 9.6 14.7
TW
Quanta Computer Inc
TWSE:2382
1T TWD 0.8 19.2 15.3 18.4
US
HP Inc
NYSE:HPQ
31B USD 0.6 11.2 7.2 8.6
JP
Canon Inc
TSE:7751
4.7T JPY 1.1 15.8 6.7 10.5
US
Hewlett Packard Enterprise Co
NYSE:HPE
27.5B USD 0.9 10.9 5.3 10.8
JP
Fujifilm Holdings Corp
TSE:4901
4.2T JPY 1.3 17.3 9.7 15
US
NetApp Inc
NASDAQ:NTAP
25B USD 3.9 21.9 14.5 17.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Western Digital Corp
NASDAQ:WDC
Average EV/EBITDA: 14.1
17.2
75%
0.2
US
Apple Inc
NASDAQ:AAPL
27.5
10%
2.8
KR
Samsung Electronics Co Ltd
KRX:005930
3.8
31%
0.1
CN
Xiaomi Corp
HKEX:1810
38.4
29%
1.3
US
Dell Technologies Inc
NYSE:DELL
9.6
15%
0.6
TW
Quanta Computer Inc
TWSE:2382
15.3
31%
0.5
US
HP Inc
NYSE:HPQ
7.2
0%
N/A
JP
Canon Inc
TSE:7751
6.7
8%
0.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
5.3
9%
0.6
JP
Fujifilm Holdings Corp
TSE:4901
9.7
14%
0.7
US
NetApp Inc
NASDAQ:NTAP
14.5
17%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Western Digital Corp
NASDAQ:WDC
Average EV/EBIT: 18.1
26.7
160%
0.2
US
Apple Inc
NASDAQ:AAPL
30.1
10%
3
KR
Samsung Electronics Co Ltd
KRX:005930
9.2
99%
0.1
CN
Xiaomi Corp
HKEX:1810
38.4
34%
1.1
US
Dell Technologies Inc
NYSE:DELL
14.7
22%
0.7
TW
Quanta Computer Inc
TWSE:2382
18.4
35%
0.5
US
HP Inc
NYSE:HPQ
8.6
3%
2.9
JP
Canon Inc
TSE:7751
10.5
N/A N/A
US
Hewlett Packard Enterprise Co
NYSE:HPE
10.8
15%
0.7
JP
Fujifilm Holdings Corp
TSE:4901
15
N/A N/A
US
NetApp Inc
NASDAQ:NTAP
17.1
20%
0.9