WESTERN DIGITAL CORP (WDC)
Computer Storage Devices
Latest Price
$544.84
TTM P/E
--
Normalized P/E
145.18
Div Yield
0.06%
Book Value
28.22
P/B Ratio
19.31
Valuation metrics
adjust assumptions →EPS: $5.12
Book value / share: $15.31
Formula: √(22.5 × EPS × BVPS)
Graham Number
$41.99
92% downside
Norm. op. income: $335M (median of 7yr)
Tax rate: 20%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$0.20
100% downside
Base FCF: $758M (median of recent 5yr)
Growth: 1%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$19.87
96% downside
EPS: $5.12
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$76.80
86% downside
Institutional Ownership
95.2% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 35.77M | $9.68B | 10.37% | +259.7K | 2026-03-31 |
| FMR LLC | 31.62M | $8.55B | 9.17% | -2.17M | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 22.03M | $5.96B | 6.39% | -- | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 17.17M | $4.64B | 4.98% | -- | 2026-03-31 |
| STATE STREET CORP | 15.47M | $4.18B | 4.48% | -230.2K | 2026-03-31 |
| Capital World Investors | 11.88M | $3.21B | 3.44% | +10.82M | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 9.48M | $2.56B | 2.75% | +194.8K | 2026-03-31 |
| BANK OF AMERICA CORP /DE/ | 8.49M | $2.30B | 2.46% | -3.56M | 2026-03-31 |
| JANE STREET GROUP, LLC | 8.21M | $2.22B | 2.38% | +977.4K | 2026-03-31 |
| MORGAN STANLEY | 7.94M | $2.15B | 2.30% | -1.01M | 2026-03-31 |