Western Digital Corp
NASDAQ:WDC

Watchlist Manager
Western Digital Corp Logo
Western Digital Corp
NASDAQ:WDC
Watchlist
Price: 60.24 USD 1.04% Market Closed
Market Cap: 20.8B USD
Have any thoughts about
Western Digital Corp?
Write Note

Relative Value

The Relative Value of one WDC stock under the Base Case scenario is 88.17 USD. Compared to the current market price of 60.24 USD, Western Digital Corp is Undervalued by 32%.

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
88.17 USD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
2.4
Forward
1.2
vs History
vs Industry
Median 3Y
-7
Median 5Y
-8.1
Industry
23.2
Forward
8
vs History
4
vs Industry
28
Median 3Y
6.4
Median 5Y
8.7
Industry
17.4
vs History
vs Industry
Median 3Y
-15.1
Median 5Y
-16.1
Industry
21.3
vs History
33
vs Industry
49
Median 3Y
1.4
Median 5Y
1.5
Industry
2.9
vs History
42
vs Industry
46
Median 3Y
1.3
Median 5Y
1.4
Industry
2.4
Forward
1.5
vs History
55
vs Industry
12
Median 3Y
4.9
Median 5Y
5.9
Industry
4.9
vs History
20
vs Industry
35
Median 3Y
5.5
Median 5Y
8.8
Industry
12.9
Forward
6
vs History
33
vs Industry
12
Median 3Y
7.6
Median 5Y
8
Industry
16.5
Forward
6.8
vs History
4
vs Industry
21
Median 3Y
8.2
Median 5Y
12
Industry
16.3
vs History
vs Industry
6
Median 3Y
-14
Median 5Y
21.8
Industry
19
vs History
33
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
2.5

Multiples Across Competitors

WDC Competitors Multiples
Western Digital Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Western Digital Corp
NASDAQ:WDC
20.8B USD 1.2 -56.2 15.9 24.8
US
Apple Inc
NASDAQ:AAPL
3.8T USD 9.8 41 28.8 31.5
KR
Samsung Electronics Co Ltd
KRX:005930
360T KRW 1.2 11.2 3.9 9.3
CN
Xiaomi Corp
HKEX:1810
1.3T HKD 3.6 60.9 52.3 52.3
US
Dell Technologies Inc
NYSE:DELL
81.3B USD 0.9 19.8 10.3 15.8
TW
Quanta Computer Inc
TWSE:2382
1.1T TWD 0.8 19.8 15.8 18.9
JP
Canon Inc
TSE:7751
4.9T JPY 1.1 16.3 6.9 10.8
US
HP Inc
NYSE:HPQ
30.9B USD 0.6 11.1 7.2 8.6
US
Hewlett Packard Enterprise Co
NYSE:HPE
28B USD 0.9 11 5.3 10.7
JP
Fujifilm Holdings Corp
TSE:4901
3.9T JPY 1.3 16.4 9.2 14.3
US
NetApp Inc
NASDAQ:NTAP
24B USD 3.7 20.9 13.9 16.4
P/E Multiple
Earnings Growth P/E to Growth
US
Western Digital Corp
NASDAQ:WDC
Average P/E: 22.8
Negative Multiple: -56.2
N/A N/A
US
Apple Inc
NASDAQ:AAPL
41
53%
0.8
KR
Samsung Electronics Co Ltd
KRX:005930
11.2
251%
0
CN
Xiaomi Corp
HKEX:1810
60.9
76%
0.8
US
Dell Technologies Inc
NYSE:DELL
19.8
136%
0.1
TW
Quanta Computer Inc
TWSE:2382
19.8
116%
0.2
JP
Canon Inc
TSE:7751
16.3
44%
0.4
US
HP Inc
NYSE:HPQ
11.1
38%
0.3
US
Hewlett Packard Enterprise Co
NYSE:HPE
11
19%
0.6
JP
Fujifilm Holdings Corp
TSE:4901
16.4
31%
0.5
US
NetApp Inc
NASDAQ:NTAP
20.9
80%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Western Digital Corp
NASDAQ:WDC
Average EV/EBITDA: 15.4
15.9
408%
0
US
Apple Inc
NASDAQ:AAPL
28.8
31%
0.9
KR
Samsung Electronics Co Ltd
KRX:005930
3.9
123%
0
CN
Xiaomi Corp
HKEX:1810
52.3
116%
0.5
US
Dell Technologies Inc
NYSE:DELL
10.3
54%
0.2
TW
Quanta Computer Inc
TWSE:2382
15.8
123%
0.1
JP
Canon Inc
TSE:7751
6.9
26%
0.3
US
HP Inc
NYSE:HPQ
7.2
1%
4.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
5.3
29%
0.2
JP
Fujifilm Holdings Corp
TSE:4901
9.2
49%
0.2
US
NetApp Inc
NASDAQ:NTAP
13.9
52%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Western Digital Corp
NASDAQ:WDC
Average EV/EBIT: 19.4
24.8
1 510%
0
US
Apple Inc
NASDAQ:AAPL
31.5
34%
0.9
KR
Samsung Electronics Co Ltd
KRX:005930
9.3
683%
0
CN
Xiaomi Corp
HKEX:1810
52.3
143%
0.4
US
Dell Technologies Inc
NYSE:DELL
15.8
87%
0.2
TW
Quanta Computer Inc
TWSE:2382
18.9
148%
0.1
JP
Canon Inc
TSE:7751
10.8
N/A N/A
US
HP Inc
NYSE:HPQ
8.6
11%
0.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
10.7
57%
0.2
JP
Fujifilm Holdings Corp
TSE:4901
14.3
N/A N/A
US
NetApp Inc
NASDAQ:NTAP
16.4
70%
0.2

See Also

Discover More
Back to Top