WDC - Western Digital Corporation
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$643.00
DETAILS
HIGH:
$1,050.00
LOW:
$400.00
MEDIAN:
$605.00
CONSENSUS:
$643.00
UPSIDE:
61.85%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
40% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
22.5x
24.28$
Key Value Driver
Normalized P/E multiple (22x base case)
Implied Market Multiple
16.4x
Plain-Language Summary
Applying a 22x P/E to adjusted EPS of $24.28, the base-case value is $546.30 per share.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (61 analysts)
$643.00
Analyst Range
$400.00 – $1050.00
Divergence from AlphaVal
15%
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples