Western Digital Corporation (WDC) DCF Valuation

Western Digital Corporation (WDC) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Western Digital Corporation (WDC) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the (WDC) DCF Calculator! Utilize genuine Western Digital financials, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (WDC).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 16,736.0 16,922.0 18,793.0 12,318.0 13,003.0 12,459.3 11,938.3 11,439.2 10,960.8 10,502.5
Revenue Growth, % 0 1.11 11.06 -34.45 5.56 -4.18 -4.18 -4.18 -4.18 -4.18
EBITDA 1,933.0 2,321.0 3,596.0 -400.0 324.0 1,087.6 1,042.1 998.5 956.8 916.8
EBITDA, % 11.55 13.72 19.13 -3.25 2.49 8.73 8.73 8.73 8.73 8.73
Depreciation 1,566.0 1,212.0 929.0 828.0 568.0 811.2 777.3 744.8 713.6 683.8
Depreciation, % 9.36 7.16 4.94 6.72 4.37 6.51 6.51 6.51 6.51 6.51
EBIT 367.0 1,109.0 2,667.0 -1,228.0 -244.0 276.4 264.8 253.8 243.2 233.0
EBIT, % 2.19 6.55 14.19 -9.97 -1.88 2.22 2.22 2.22 2.22 2.22
Total Cash 3,048.0 3,370.0 2,327.0 2,023.0 1,879.0 2,028.0 1,943.2 1,861.9 1,784.1 1,709.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,379.0 2,257.0 2,804.0 1,598.0 2,166.0
Account Receivables, % 14.21 13.34 14.92 12.97 16.66
Inventories 3,070.0 3,616.0 3,638.0 3,698.0 3,342.0 2,860.5 2,740.9 2,626.3 2,516.5 2,411.2
Inventories, % 18.34 21.37 19.36 30.02 25.7 22.96 22.96 22.96 22.96 22.96
Accounts Payable 2,352.0 2,332.0 2,222.0 1,585.0 1,724.0 1,639.2 1,570.7 1,505.0 1,442.1 1,381.8
Accounts Payable, % 14.05 13.78 11.82 12.87 13.26 13.16 13.16 13.16 13.16 13.16
Capital Expenditure -647.0 -1,003.0 -1,107.0 -807.0 -487.0 -647.4 -620.3 -594.4 -569.5 -545.7
Capital Expenditure, % -3.87 -5.93 -5.89 -6.55 -3.75 -5.2 -5.2 -5.2 -5.2 -5.2
Tax Rate, % -20.73 -20.73 -20.73 -20.73 -20.73 -20.73 -20.73 -20.73 -20.73 -20.73
EBITAT 1,994.6 982.2 1,942.1 -1,342.9 -294.6 255.1 244.4 234.2 224.4 215.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -183.4 747.2 1,085.1 -812.9 -286.6 1,184.9 527.5 505.5 484.3 464.1
WACC, % 9.55 9.37 9.13 9.55 9.55 9.43 9.43 9.43 9.43 9.43
PV UFCF
SUM PV UFCF 2,542.4
Long Term Growth Rate, % 3.90
Free cash flow (T + 1) 482
Terminal Value 8,717
Present Terminal Value 5,555
Enterprise Value 8,097
Net Debt 5,555
Equity Value 2,542
Diluted Shares Outstanding, MM 326
Equity Value Per Share 7.80

What You Will Receive

  • Pre-Filled Financial Model: Utilizing Western Digital's (WDC) actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasting.

Key Features

  • Comprehensive Financial Data: Gain insights with reliable pre-loaded historical figures and future estimates for Western Digital Corporation (WDC).
  • Adjustable Forecast Variables: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation findings.
  • Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Western Digital Corporation (WDC) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Western Digital Corporation's (WDC) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Western Digital Corporation (WDC)?

  • Accurate Data: Up-to-date Western Digital financials provide trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations reduce the need to build from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Data Storage Students: Explore data management techniques and apply them to real-world scenarios.
  • Researchers: Integrate industry-standard models into academic projects or studies.
  • Investors: Evaluate your investment strategies and assess valuation metrics for Western Digital Corporation (WDC).
  • Market Analysts: Enhance your analysis with a customizable financial model tailored for the data storage sector.
  • Tech Entrepreneurs: Understand how major players like Western Digital Corporation (WDC) are evaluated in the market.

What the Template Contains

  • Pre-Filled DCF Model: Western Digital Corporation’s (WDC) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Western Digital Corporation’s (WDC) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.