Seagate Technology Holdings plc (STX)
Computer Storage Devices
Latest Price
$856.13
TTM P/E
--
Normalized P/E
190.70
Div Yield
0.26%
Book Value
5.05
P/B Ratio
169.66
Valuation metrics
adjust assumptions →Norm. op. income: $1.5B (median of 7yr)
Tax rate: 5%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$47.13
94% downside
Base FCF: $818M (median of recent 5yr)
Growth: 3%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$37.26
96% downside
EPS: $6.77
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$101.55
88% downside