Western Digital
WDC stock analysis · Information Technology · Technology Hardware, Storage & Peripherals
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-23. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-04-23 · -91.2% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
6 industry peers · median 30.8×
How this is calculated ↗Historical multiples
4 annual observations · snapshot P/E 119.6× · 320.8% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · parent-equity fallback (scope limitation) · short-term borrowing coverage incomplete
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Parent-earnings fallback versus consolidated cash flow · scope limitation
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $70.69 | $77.13 | $84.05 |
| 10.0% | $51.80 | $56.36 | $61.25 |
| 12.0% | $40.87 | $44.35 | $48.07 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2026-07-03 | 12.9B | 9.4B | 3.9B | 418M | 13.9B |
| 2025-06-27 | 9.5B | 1.9B | 1.7B | 412M | 14B |
| 2024-06-28 | 6.3B | -798M | -294M | 487M | 24.2B |
| 2023-06-30 | 6.3B | -1.7B | -408M | 821M | 24.5B |
| 2022-07-01 | 18.8B | 1.5B | 1.9B | 1.1B | 26.3B |
| 2021-07-02 | 16.9B | 821M | 1.9B | 1.1B | 26.1B |
| 2020-07-03 | 16.7B | -250M | 824M | 647M | 25.7B |
| 2019-06-28 | 16.6B | -754M | 1.5B | 876M | 26.4B |
| 2018-06-29 | 20.6B | 675M | 4.2B | 835M | 29.2B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 9.5B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-08-14 |
| netIncome | 1.9B | NetIncomeLoss Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-08-14 |
| Parent/common earnings proxy | 1.8B | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-08-14 |
| cfo | 1.7B | NetCashProvidedByUsedInOperatingActivities | 2026-08-14 |
| capex | 412M | PaymentsToAcquirePropertyPlantAndEquipment | 2026-08-14 |
| operatingIncome | 2.3B | OperatingIncomeLoss | 2026-08-14 |
| assets | 14B | Assets | 2026-08-14 |
| equity | 5.3B | StockholdersEquity Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-08-14 |
| Parent book equity proxy | 5.3B | StockholdersEquity | 2026-08-14 |
| debt | 4.7B | LongTermDebt | 2026-08-14 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 2.1B | CashAndCashEquivalentsAtCarryingValue | 2026-08-14 |
| shares | 359M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-08-14 |
| dividends | 44M | PaymentsOfDividendsCommonStock | 2026-08-14 |
| buybacks | 149M | PaymentsForRepurchaseOfCommonStock | 2026-08-14 |
| issuance | 77M | Reviewed manual correction Bounded FY2025-06-27 consolidated financing-statement extraction. Issuance of stock under employee stock plans: 77000000 USD [us-gaap:ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans]. All 13 financing lines reconcile exactly to reported financing cash flow -1612000000 USD. Cash inflows from common shares, employee plans and option exercises are summed once as displayed on the statement; noncash compensation, withholding payments, preferred and noncontrolling interests are excluded. This review applies only to this issuer and fiscal period. Source limitation: issuance follows the separately reported common cash-inflow lines; it is not an independent verification of every gross equity transaction. | 2026-08-14 |