What Is WDC Fair Value?
Western Digital Corporation (WDC) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, Western Digital Corporation (WDC) has a composite fair value estimate of $537.72 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $366.11, suggesting the stock is undervalued by 46.9%.
Data as of October 31, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$537.72
vs. current price of $366.11(+46.9%)
How Is WDC Fair Value Calculated?
Four independent models estimate what WDC is worth. Each uses different inputs and assumptions. The composite blends them by weight.
WDC Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$480.47
+31.2%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$8.97
-97.6%Overvalued
Inputs used
WDC Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$117.92
-67.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$1,236.24
+237.7%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $366.11 is 31.2% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $8.71B | $7.48B |
| Year 2 | $10.88B | $8.04B |
| Year 3 | $13.60B | $8.64B |
| Year 4 | $17.00B | $9.28B |
| Year 5 | $21.25B | $9.97B |
| Year 6 | $26.57B | $10.71B |
| Year 7 | $33.21B | $11.51B |
| Year 8 | $41.51B | $12.36B |
| Year 9 | $51.89B | $13.28B |
| Year 10 | $64.86B | $14.27B |
| Terminal Value | $480.16B | $105.65B |
What Are WDC's Key Financial Metrics?
Earnings & Growth
Current Price
$366.11
EPS (TTM)
$28.43
Forward P/E
9.1
Profit Margin
69.2%
Cash & Balance Sheet
Free Cash Flow
2.7B
EBITDA
6.3B
Book Value
$25.00
Total Debt
922M
What Do Analysts Say About WDC?
Low
$405.00
Average
$613.38
High
$900.00
Upside
+67.5%
WDC Fair Value FAQ
What is the fair value of WDC?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), WDC's estimated fair value is $537.72. The stock is currently trading at $366.11, which makes it undervalued by our analysis.
How is WDC's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is WDC overvalued or undervalued?
Based on our analysis, WDC is undervalued. The current price of $366.11 is 46.9% below our estimated fair value of $537.72.
What do Wall Street analysts say about WDC?
24 analysts cover Western Digital Corporation with a consensus rating of "Buy." The average price target is $613.38, ranging from $405.00 to $900.00. This implies 67.5% upside from the current price.