Discounted Cash Flow
Western Digital Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $13.0b | $242.0m | $1.4b | 1.9% | $1.01 |
| 2017 | $19.1b (46.9%) | $397.0m (64.0%) | $2.9b (104.4%) | 2.1% (11.6%) | $1.38 (36.6%) |
| 2018 | $20.6b (8.1%) | $675.0m (70.0%) | $3.4b (17.9%) | 3.3% (57.2%) | $2.27 (64.5%) |
| 2019 | $16.6b (-19.8%) | $-754.0m (-211.7%) | $671.0m (-80.1%) | -4.6% (-239.2%) | $-2.58 (-213.7%) |
| 2020 | $16.7b (1.0%) | $-250.0m (66.8%) | $177.0m (-73.6%) | -1.5% (67.2%) | $-0.84 (67.4%) |
| 2021 | $16.9b (1.1%) | $821.0m (428.4%) | $752.0m (324.9%) | 4.9% (424.8%) | $2.69 (420.2%) |
| 2022 | $18.8b (11.1%) | $1.5b (82.7%) | $758.0m (0.8%) | 8.0% (64.5%) | $4.81 (78.8%) |
| 2023 | $12.3b (-34.5%) | $-1.7b (-213.7%) | $-1.2b (-262.1%) | -13.8% (-273.5%) | $-5.44 (-213.1%) |
| 2024 | $13.0b (5.6%) | $-798.0m (53.2%) | $-781.0m (36.5%) | -6.1% (55.7%) | $-2.61 (52.0%) |
| 2025 | $9.5b (-26.8%) | $1.9b (336.7%) | $1.3b (263.8%) | 19.8% (423.3%) | $5.31 (303.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.