What Is WDC Fair Value?
Western Digital Corporation (WDC) fair value estimate using multiple valuation models, updated daily.
As of September 15, 2026, Western Digital Corporation (WDC) has a composite fair value estimate of $480.81 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $411.96, suggesting the stock is undervalued by 16.7%.
Data as of September 15, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$480.81
vs. current price of $411.96(+16.7%)
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 →
$495.95
+20.4%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 →
$7.62
-98.1%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 →
$97.24
-76.4%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.
$1,004.57
+143.9%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 $411.96 is 20.4% 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 | $8.03B |
| Year 3 | $13.60B | $8.62B |
| Year 4 | $17.00B | $9.26B |
| Year 5 | $21.25B | $9.95B |
| Year 6 | $26.57B | $10.68B |
| Year 7 | $33.21B | $11.47B |
| Year 8 | $41.51B | $12.32B |
| Year 9 | $51.89B | $13.23B |
| Year 10 | $64.86B | $14.20B |
| Terminal Value | $478.26B | $104.73B |
What Are WDC's Key Financial Metrics?
Earnings & Growth
Current Price
$411.96
EPS (TTM)
$26.94
Forward P/E
13.0
Profit Margin
72.9%
Cash & Balance Sheet
Free Cash Flow
2.3B
EBITDA
5B
Book Value
$20.92
Total Debt
1.2B
What Do Analysts Say About WDC?
Low
$420.00
Average
$664.92
High
$1,050.00
Upside
+61.4%
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 $480.81. The stock is currently trading at $411.96, 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 $411.96 is 16.7% below our estimated fair value of $480.81.
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 $664.92, ranging from $420.00 to $1,050.00. This implies 61.4% upside from the current price.