Valuation Western Digital Corporation

Equities

Market Closed - Nasdaq Other stock markets 20:00:00 09/03/2026 GMT			Pre-market 12:07:32
262.06 ^USD	+6.85%		263.65	+0.61%

10:11am	Wall St futures steady on hopes for early end to Middle East conflict	RE
03-06	Newegg Gamer Zone hosts educational technology workshop in collaboration with Western Digital and Ugreen	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	21,682	14,901	12,225	25,018	22,081	88,848	-	-
Change	-	-31.28%	-17.96%	104.65%	-11.74%	302.38%	-	-
Enterprise Value (EV) ¹	27,037	19,596	17,272	30,802	24,678	87,744	83,176	79,243
Change	-	-27.52%	-11.86%	78.34%	-19.88%	255.56%	-5.21%	-4.73%
P/E ratio	26.6x	10x	-7.02x	-44.5x	12.3x	21.1x	20.8x	14.9x
PBR	2.03x	1.23x	1.13x	2.25x	4.14x	8.81x	6.83x	5.31x
PEG	-	0.1x	0x	0.7x	-0x	0x	12.57x	0.4x
Capitalization / Revenue	1.28x	0.79x	0.99x	1.92x	2.32x	7.13x	5.67x	4.87x
EV / Revenue	1.6x	1.04x	1.4x	2.37x	2.59x	7.04x	5.31x	4.34x
EV / EBITDA	8.67x	4.76x	73.8x	28.5x	8.89x	18.8x	12.3x	9.45x
EV / EBIT	14.2x	6.15x	-29.1x	60.2x	10.6x	20.8x	13.3x	11x
EV / FCF	24x	25.3x	-14.4x	-52.6x	19.2x	30.9x	18.6x	17x
FCF Yield	4.16%	3.94%	-6.95%	-1.9%	5.2%	3.23%	5.36%	5.89%
Dividend per Share ²	-	-	-	-	0.1	0.4432	0.5738	0.7338
Rate of return	-	-	-	-	0.16%	0.17%	0.22%	0.28%
EPS ²	2.66	4.75	-5.44	-1.72	5.136	12.42	12.63	17.57
Distribution rate	-	-	-	-	1.95%	3.57%	4.54%	4.18%
Net sales ¹	16,922	18,793	12,318	13,003	9,520	12,467	15,659	18,242
EBITDA ¹	3,118	4,115	234	1,080	2,777	4,666	6,776	8,387
EBIT ¹	1,906	3,186	-594	512	2,326	4,210	6,265	7,230
Net income ¹	821	1,500	-1,730	-561	1,844	4,183	4,422	5,647
Net Debt ¹	5,355	4,695	5,047	5,784	2,597	-1,104	-5,673	-9,606
Reference price ²	70.75	47.58	38.21	76.62	63.29	262.06	262.06	262.06
Nbr of stocks (in thousands)	306,453	313,168	319,937	326,525	348,878	339,038	-	-
Announcement Date	04/08/21	05/08/22	31/07/23	31/07/24	30/07/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WESTERN DIGITAL CORPORATION	21.1x	7.04x	18.81x	0.17%	88.85B
SANDISK CORPORATION	14.95x	5.31x	10.76x	-.--%	86.9B
EVERPURE, INC.	114.38x	5.25x	24.41x	-.--%	20.76B
NETAPP, INC.	16.33x	2.8x	8.54x	2.07%	19.85B
INNODISK CORPORATION	39.97x	5.47x	29.5x	1.34%	2.46B
ARGOSY RESEARCH INC.	11.97x	-	-	-	424M
Average	36.45x	5.17x	18.40x	0.71%	36.54B
Weighted average by Cap.	27.26x	5.78x	15.33x	0.27%