investorscraft@gmail.com

Intrinsic ValueWestern Digital Corporation (WDC.DE)

Previous Close208.90
Intrinsic Value
Upside potential
Previous Close
208.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 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 competitive data storage industry, specializing in hard disk drives (HDDs), solid-state drives (SSDs), and flash-based storage solutions. The company serves a broad market, including enterprise data centers, consumer electronics, and automotive applications, leveraging its well-known brands like SanDisk, WD, and G-Technology. Western Digital's revenue model is diversified across OEMs, distributors, and retail channels, positioning it as a key player in both high-capacity enterprise storage and portable consumer devices. The company faces intense competition from rivals like Seagate and Samsung but maintains a strong presence due to its technological expertise and broad product portfolio. Its focus on innovation in NAND flash and helium-sealed HDDs allows it to address evolving demands for faster, more efficient storage solutions in cloud computing and AI-driven applications.

Revenue Profitability And Efficiency

Western Digital reported revenue of €13.0 billion for FY 2024, reflecting the cyclical nature of the storage industry. However, the company posted a net loss of €798 million, with diluted EPS at -€1.72, indicating margin pressures from pricing competition and supply chain costs. Operating cash flow was negative at €294 million, while capital expenditures totaled €292 million, signaling ongoing investments in production capacity and R&D despite profitability challenges.

Earnings Power And Capital Efficiency

The company's negative earnings highlight operational headwinds, including NAND pricing volatility and demand fluctuations in key markets like PCs and data centers. Western Digital's capital efficiency is strained, with significant debt obligations (€7.4 billion) weighing on its ability to generate sustainable returns. However, its technological leadership in high-capacity storage solutions provides a foundation for potential margin recovery in a demand upcycle.

Balance Sheet And Financial Health

Western Digital holds €1.9 billion in cash and equivalents, but its total debt of €7.4 billion raises leverage concerns. The balance sheet reflects the capital-intensive nature of semiconductor manufacturing, with liquidity supported by revolving credit facilities. While the company has no dividend obligations, its high debt load necessitates disciplined cash flow management to meet covenants and fund innovation.

Growth Trends And Dividend Policy

The company is navigating a transitional phase, with growth hinging on enterprise SSD adoption and recovery in consumer electronics demand. Western Digital does not pay dividends, reinvesting cash flows into R&D and capacity upgrades. Long-term trends like AI-driven data storage needs and 5G expansion could benefit its product mix, but near-term performance remains tied to macroeconomic conditions and NAND pricing stability.

Valuation And Market Expectations

With a market cap of €21.4 billion and a beta of 1.37, Western Digital is viewed as a volatile play on storage industry trends. Investors appear to be pricing in a cyclical recovery, though skepticism persists due to its recent losses. Valuation multiples reflect uncertainty around the timing of profitability restoration and competitive dynamics in the NAND and HDD markets.

Strategic Advantages And Outlook

Western Digital's strengths lie in its diversified storage portfolio and strong brand equity in both enterprise and consumer segments. The company is well-positioned to capitalize on long-term data growth, but near-term execution risks include debt management and NAND oversupply. Strategic partnerships, such as its joint venture with Kioxia, could enhance its competitive edge, though macroeconomic and pricing pressures remain key challenges.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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