investorscraft@gmail.com

Intrinsic ValueWestern Digital Corporation (0QZF.L)

Previous Close£245.45
Intrinsic Value
Upside potential
Previous Close
£245.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Western Digital Corporation operates in the data storage industry, specializing in the development, manufacturing, and sale of HDDs, SSDs, and flash-based storage solutions. The company serves a diverse clientele, including enterprise data centers, consumer electronics, and automotive sectors, through brands like WD, SanDisk, and G-Technology. Its product portfolio spans client devices, embedded storage, and data center solutions, positioning it as a key player in both legacy and emerging storage technologies. Western Digital competes in a highly cyclical and competitive market, contending with rivals like Seagate and Samsung while navigating rapid technological shifts toward cloud storage and NAND flash advancements. The company’s dual focus on innovation and cost efficiency allows it to maintain relevance, though pricing pressures and supply-demand imbalances pose ongoing challenges. Its global distribution network and OEM partnerships bolster its market presence, but reliance on cyclical demand from PC and data center markets introduces volatility.

Revenue Profitability And Efficiency

Western Digital reported revenue of $13.0 billion for FY 2024, with a net loss of $798 million, reflecting industry-wide pricing pressures and elevated costs. Negative operating cash flow of $294 million and capital expenditures of $487 million indicate strained liquidity, likely due to inventory adjustments and R&D investments. The diluted EPS of -$1.72 underscores profitability challenges amid macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in its current operating model, exacerbated by high debt levels and cyclical demand. While its diversified product mix provides some resilience, margin compression in HDDs and NAND flash markets has eroded returns. Capital allocation remains constrained, with limited flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Western Digital’s balance sheet shows $1.88 billion in cash against $7.43 billion in total debt, signaling elevated leverage. The lack of dividends and negative free cash flow raise concerns about near-term liquidity, though its established market position may support refinancing. Asset-heavy operations and debt servicing obligations could limit financial maneuverability in a downturn.

Growth Trends And Dividend Policy

Growth is challenged by secular declines in HDD demand, partially offset by SSD adoption. The company suspended dividends to preserve capital, reflecting prioritization of debt management over shareholder payouts. Long-term prospects hinge on technology transitions, but near-term trends are muted due to inventory corrections and weak enterprise spending.

Valuation And Market Expectations

With a market cap of $17.6 billion and a beta of 1.48, the stock reflects high volatility and skepticism around turnaround execution. Investors likely price in a recovery in NAND flash pricing and cloud-driven demand, but macroeconomic uncertainty tempers optimism.

Strategic Advantages And Outlook

Western Digital’s strengths lie in its broad product portfolio and R&D capabilities, but execution risks persist. The outlook depends on stabilizing NAND margins, share gains in SSDs, and debt reduction. Success in emerging markets like automotive IoT could diversify revenue streams, though near-term challenges dominate.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount