Western Digital CorporationOpportunity Rank #165(WDC) Intrinsic Value & DCF Analysis (2026)
Current Price
$732.62
Last updated: Jun 23, 2026
Price vs Intrinsic Value
Fundamental Score
Weighted across 6 signals
Narrative Score
No change vs previous
Trend Score
As of 2026-06-22
The intrinsic value of Western Digital Corporation (WDC) is estimated at $92.84 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $732.62, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 0.50% long-term growth rate and a 12.00% discount rate (calculated: 12.17%), reflecting expected future free cash flow and cost of capital.
The intrinsic value of Western Digital Corporation (WDC) is estimated at $92.84 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $732.62, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 0.50% long-term growth rate and a 12.00% discount rate (calculated: 12.17%), reflecting expected future free cash flow and cost of capital.Valuation Details
Capital Efficiency
The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.
Fundamental Details
Narrative Details
Trend Details
Investment Coach
- Price moves to at least a mid-teens discount to fair value
- ROIC remains above cost of capital over coming quarters
- Narrative score trend shows meaningful shifts in direction
Free Cash Flow (in millions)
How Intrinziq Estimates Fair Value
Intrinziq estimates Western Digital Corporation's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.
Western Digital CorporationTechnology
Western Digital Corporation designs, manufactures, and markets a broad range of data storage devices and software solutions across the United States, China, Hong Kong, Europe, the Middle East, Africa, and the rest of Asia, serving an international market. The company's product lineup includes client devices such as hard disk drives (HDDs) and solid-state drives (SSDs) for computing platforms like desktops, notebooks, smart video systems, gaming consoles, and set-top boxes. They also provide flash-based embedded storage solutions for mobile phones, tablets, laptops, and various portable and wearable technologies, extending into automotive, Internet of Things (IoT), industrial, and connected home applications. Additionally, Western Digital produces flash-based memory wafers. For data centers, their offerings comprise enterprise helium hard drives and sophisticated flash-based SSDs, often bundled with software tailored for enterprise servers, online transaction processing, data analysis, and other business applications. This segment also includes comprehensive data storage systems, tiered storage models, and various data storage platforms. Consumer-oriented client solutions consist of external HDDs in both mobile and desktop configurations, portable SSDs, and removable memory cards compatible with mobile phones, tablets, imaging systems, cameras, and smart video systems. Furthermore, they offer universal serial bus (USB) flash drives for computing and general consumer markets, alongside wireless drive products designed for on-the-go content backup and high-definition streaming of media and documents to tablets, smartphones, and PCs. Western Digital sells its diverse portfolio through original equipment manufacturers (OEMs), distributors, dealers, resellers, and retailers, utilizing its prominent G-Technology, SanDisk, and WD brands. Founded in 1970, the corporation is headquartered in San Jose, California.