What Is WDC Fair Value?
Western Digital Corporation (WDC) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, Western Digital Corporation (WDC) has a composite fair value estimate of $208.50 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $544.84, suggesting the stock is overvalued by 61.7%.
Data as of August 1, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$208.50
vs. current price of $544.84(-61.7%)
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 →
$159.67
-70.7%Overvalued
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 →
$7.70
-98.6%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 →
$68.46
-87.4%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.
$497.95
-8.6%Fair Value
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 $544.84 is 70.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.59B | $2.23B |
| Year 2 | $3.24B | $2.40B |
| Year 3 | $4.05B | $2.58B |
| Year 4 | $5.07B | $2.77B |
| Year 5 | $6.33B | $2.98B |
| Year 6 | $7.92B | $3.20B |
| Year 7 | $9.89B | $3.44B |
| Year 8 | $12.37B | $3.70B |
| Year 9 | $15.46B | $3.97B |
| Year 10 | $19.32B | $4.27B |
| Terminal Value | $143.54B | $31.71B |
What Are WDC's Key Financial Metrics?
Earnings & Growth
Current Price
$544.84
EPS (TTM)
$16.73
Forward P/E
29.1
Profit Margin
55.3%
Cash & Balance Sheet
Free Cash Flow
2.1B
EBITDA
3.9B
Book Value
$20.92
Total Debt
1.7B
What Do Analysts Say About WDC?
Low
$415.00
Average
$655.50
High
$1,050.00
Upside
+20.3%
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 $208.50. The stock is currently trading at $544.84, which makes it overvalued 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 overvalued. The current price of $544.84 is 61.7% above our estimated fair value of $208.50.
What do Wall Street analysts say about WDC?
24 analysts cover Western Digital Corporation with a consensus rating of "Strong Buy." The average price target is $655.50, ranging from $415.00 to $1,050.00. This implies 20.3% upside from the current price.