Western Digital Corporation (WDC) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Western Digital Corporation (WDC) Bundle
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 | 1,796.7 | 1,721.6 | 1,649.6 | 1,580.6 | 1,514.5 |
| Account Receivables, % | 14.21 | 13.34 | 14.92 | 12.97 | 16.66 | 14.42 | 14.42 | 14.42 | 14.42 | 14.42 |
| 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
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Western Digital Corporation (WDC) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Western Digital Corporation's (WDC) intrinsic value.
- 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.