Previous Close | $66.08 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Western Digital Corporation operates in the data storage solutions industry, specializing in hard disk drives (HDDs), solid-state drives (SSDs), and memory products. The company serves a diverse clientele, including enterprise, cloud, and consumer markets, leveraging its vertically integrated manufacturing capabilities. Western Digital competes in a highly cyclical and capital-intensive sector, where technological advancements and pricing pressures are critical factors. Its market position is bolstered by strategic partnerships, such as its joint venture with Kioxia, enhancing its NAND flash memory production scale and efficiency. The company’s revenue model hinges on both direct sales and OEM partnerships, with a focus on high-capacity storage solutions for data centers and personal computing. Despite intense competition from rivals like Seagate and Samsung, Western Digital maintains a stronghold in the HDD market while expanding its SSD portfolio to capture growth in cloud and AI-driven demand.
Western Digital reported revenue of $13.0 billion for FY 2024, reflecting the cyclical challenges in the storage market. The company posted a net loss of $798 million, with diluted EPS of -$1.72, underscoring margin pressures from pricing declines and elevated costs. Operating cash flow was negative $294 million, while capital expenditures totaled $487 million, indicating significant reinvestment needs amid a challenging demand environment.
The company’s negative earnings and operating cash flow highlight strained profitability in FY 2024. Capital efficiency remains under pressure due to high fixed costs and cyclical demand fluctuations. Western Digital’s joint venture with Kioxia aims to improve cost synergies, but near-term earnings power is constrained by industry-wide inventory corrections and competitive pricing dynamics.
Western Digital’s balance sheet shows $1.88 billion in cash and equivalents against $7.43 billion in total debt, reflecting a leveraged position. The negative operating cash flow and substantial debt load raise liquidity concerns, though the company’s asset base and joint venture structure provide some financial flexibility. Managing debt maturities and improving free cash flow will be critical for sustaining operations.
Growth trends are muted due to weak demand in consumer electronics and enterprise storage, though long-term drivers like AI and cloud storage offer potential. Western Digital suspended its dividend, prioritizing debt reduction and operational stability. The company’s focus on high-capacity HDDs and SSDs positions it to benefit from data center expansion, but near-term recovery depends on market conditions.
The market appears cautious on Western Digital, pricing in cyclical headwinds and execution risks. Valuation metrics reflect skepticism about near-term profitability, though long-term investors may see upside from technology transitions in storage. The stock’s performance will hinge on demand recovery and the company’s ability to capitalize on its NAND flash partnership.
Western Digital’s strategic advantages include its joint venture with Kioxia, which strengthens its NAND flash competitiveness, and its diversified product portfolio. The outlook remains uncertain due to macroeconomic and industry-specific challenges, but cost optimization and demand recovery could drive improvement. Success depends on executing its technology roadmap and navigating pricing pressures in a consolidating market.
10-K filing, company financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |