investorscraft@gmail.com

Intrinsic ValueSeagate Technology Holdings plc (0Y2A.L)

Previous Close£57.25
Intrinsic Value
Upside potential
Previous Close
£57.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Seagate Technology Holdings plc is a global leader in data storage solutions, specializing in hard disk drives (HDDs), solid-state drives (SSDs), and hybrid storage systems. The company serves a diverse clientele, including enterprise servers, cloud service providers, and OEMs, with products like the Seagate Backup Plus and LaCie-branded external storage solutions. Operating in a highly competitive hardware sector, Seagate maintains a strong market position through technological innovation and a broad product portfolio. Its focus on high-capacity storage, including solutions up to 168TB, caters to growing demand in data-intensive industries. While facing pricing pressures and SSD adoption trends, Seagate leverages its manufacturing scale and enterprise partnerships to sustain profitability. The company’s Dublin-based structure and global distribution network reinforce its ability to serve international markets efficiently.

Revenue Profitability And Efficiency

Seagate reported FY2023 revenue of $2.55 billion, with net income of $56 million, reflecting a challenging environment for storage hardware. Diluted EPS stood at $1.14, while operating cash flow was $14.7 million, offset by capital expenditures of $82.3 million. The modest profitability suggests margin pressures, likely due to competitive pricing and component costs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $1.14 indicates moderate earnings power, though capital efficiency is constrained by significant capex requirements. Operating cash flow coverage of $14.7 million suggests tight liquidity, necessitating disciplined capital allocation to balance growth and debt obligations.

Balance Sheet And Financial Health

Seagate’s balance sheet shows $44.5 million in cash against $736.6 million in total debt, highlighting leverage risks. The absence of dividends aligns with a focus on debt management and reinvestment, though the low cash position may limit flexibility in volatile market conditions.

Growth Trends And Dividend Policy

Revenue trends reflect sector-wide headwinds, with no dividend payouts in FY2023. Growth hinges on demand for high-capacity storage in cloud and enterprise markets, though SSD adoption remains a competitive threat. The company’s capital strategy prioritizes R&D and debt reduction over shareholder returns.

Valuation And Market Expectations

With a market cap of ~$159.8 million, Seagate trades at a discount to peers, likely reflecting cyclical pressures in the storage hardware market. Investors appear cautious about long-term demand for HDDs amid SSD competition and macroeconomic uncertainty.

Strategic Advantages And Outlook

Seagate’s strengths lie in its established OEM relationships and high-capacity storage expertise. However, the outlook remains mixed, with near-term challenges in pricing and demand offset by potential recovery in enterprise spending. Strategic pivots toward hybrid and SSD solutions could bolster future competitiveness.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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