Dashboard
Analysis
Charting
Screener
Resources
Settings
NasdaqGS-WDC
Jul '05
Jun '08
Jul '11
Jun '14
Jun '17
Jul '20
Jun '23
LTM
Trailing Valuation
Stock Price
160.4
63.3
57.3
28.7
32.8
53.1
32.1
35.9
58.5
67
35.1
Total Shares Outstanding
341.9
347
343
322
315
308
302
295
296
294
284
Market Cap
54,844.1
21,961.6
19,636.8
9,228.5
10,335.2
16,339.4
9,685.1
10,599.4
17,313
19,683.3
9,971.2
Total Enterprise Value (TEV)
57,708.1
24,787.6
25,748.8
15,151.5
15,030.2
21,694.4
16,212.1
17,666.4
23,480
26,480.3
18,587.2
Dividend Yield
—
0.2%
2.7%
6.2%
5.6%
3.4%
3%
5.5%
Buyback Yield
0.8%
0%
-0.1%
-0.3%
-0.5%
-0.7%
5.3%
3.1%
-0.6%
Debt Paydown Yield
-4.6%
16.7%
5.4%
10.1%
6.4%
15.8%
21.7%
-119.6%
Shareholder Yield
3.3%
0.6%
-4.5%
16.4%
4.9%
9.6%
11.9%
19%
21.2%
-119.5%
P/S
4.6
2.3
3.1
1.5
0.5
1
0.6
0.8
P/Gross Profit
11.6
5.9
11.1
6.6
1.8
3.6
2.6
2.8
2.2
3.2
2.9
P/E
21.4
14.2
-22.8
-9.8
6.7
19.9
-38.2
-13.9
26.6
50
Earnings Yield
4.7%
7%
-4.4%
-10.2%
14.9%
5%
-2.6%
-7.2%
3.8%
2%
2.8%
P/OCF
23.5
13
-66.8
-22.6
5.5
8.6
11.8
6.9
4.1
5.7
5
P/FCF
28.3
17.2
-25.1
-7.5
13.6
21.7
54.7
15.8
5.1
7.1
FCF Yield
3.5%
5.8%
-4%
-13.3%
7.3%
4.6%
1.8%
6.3%
19.5%
14.5%
14%
P/B
9.3
1.1
1.7
0.9
EV/Sales
4.8
2.4
1.3
1.4
EV/Gross Profit
12.2
14.5
10.9
4.3
4.7
3
4.4
5.4
EV/EBITDA
16.5
8.9
156.1
54.1
4.5
8.5
6.5
11.5
EV/EBIT
18.7
10.6
-63.9
-27.6
6.3
17.8
48.4
203.1
39.9
EV/OCF
24.8
14.7
-87.6
-37.1
8
11.4
19.7
5.6
7.7
9.4
EV/FCF
29.7
19.4
-33
-12.3
19.8
28.8
91.6
26.3
7
13.3
Dividends
DPS
0.1
2
1.9
Payout Ratio
2.1%
-60.8%
-238%
-77.5%
87.9%
144.6%
191.7%
Margins
Gross Profit Margin
39.3%
38.8%
28.1%
22.2%
31.3%
26.7%
22.6%
37.3%
31.8%
26.4%
Operating Margin
25.7%
24.5%
-6.4%
-8.8%
12.7%
7.2%
0.5%
17.5%
10.2%
3.6%
EBITDA Margin
29.1%
29.3%
2.6%
4.5%
17.7%
14.4%
11.4%
11.5%
27.5%
21.4%
12.5%
Net Profit Margin
21.5%
19.8%
-12.6%
-26.9%
8.2%
-1.5%
1.9%
Effective Tax Rate
-45.4%
-3.5%
-6.2%
28.8%
-443.5%
-162.7%
67.6%
48.4%
-58.2%
Pre-Tax Profit Margin
20.8%
-11.7%
-13.6%
11.6%
-1.7%
4%
1.2%
Free Cash Flow Margin
16.2%
13.4%
-12.4%
-19.6%
4.4%
1.1%
16.3%
15%
10.8%
OCF / Sales
19.4%
17.8%
-4.7%
-6.5%
10%
11.2%
9.3%
20.4%
18%
15.3%
OCF / Net Income
90.3%
89.5%
36.8%
24.2%
121.6%
231.2%
-329.6%
-205.2%
623%
865.7%
819.4%
FCF / OCF
83.3%
75.6%
265.6%
301.2%
40.3%
39.6%
43.4%
80.1%
83.2%
70.5%
FCF / Net Income
75.3%
67.7%
97.9%
73%
49%
91.6%
-70.8%
-89%
499.3%
720.2%
578.1%
FCF / EBITDA
55.6%
45.9%
-473.3%
-438.9%
22.8%
30.9%
35.3%
59.4%
70%
86.4%
Capital Efficiency
Return on Invested Capital
-2.1%
-3%
9%
5.9%
6%
4.8%
Return on Assets
15.5%
-2.3%
6.5%
4.2%
3.2%
Return on Equity
27.9%
-7%
-14%
13.5%
8.1%
2.4%
Return on Total Capital
62.7%
53.8%
-5.3%
-7.8%
21.6%
11.8%
18.1%
6.7%
7.5%
Return on Capital Employed
33.6%
-2.2%
-2.7%
11.3%
5.7%
1.5%
0.4%
7.6%
2.5%
Return on Tangible Assets
12.8%
-11.1%
9.8%
-4.9%
2.3%
1.6%
Receivables Turnover
6.1
7.4
7.3
9.7
10
11.2
8.7
Days Sales Outstanding
60.1
52.1
81.7
128.4
49.1
39.1
37.5
36.6
32.6
42
Payables Turnover
3.4
5.3
5.8
4.9
Days Payables Outstanding
88.5
72.6
106
142.8
64.3
68.9
59.9
63
68.7
61.8
75.2
Inventory Turnover
3.7
Days Inventory Outstanding
120.7
83.9
204.2
275.3
102.5
98.4
89.5
88.7
74.5
62.7
66.8
Cash Conversion Cycle
92.3
180
260.8
87.3
79.5
63.2
42.4
33.5
33.6
Asset Turnover
0.3
0.2
0.7
Fixed Asset Turnover
4
2.1
Operating Cycle
180.7
135.9
286
403.7
151.6
148.4
128.6
126.1
111.2
95.2
108.8
CapEx to OCF
-1.7
-2
CapEx to Revenue
0
CapEx to Depreciation
1.2
0.4
Financial Health
Total Debt
4,683
4,711
7,434
7,070
7,022
8,725
9,575
10,522
11,172
13,151
16,994
Net Debt
2,635
2,597
5,883
5,047
4,695
5,355
6,527
7,067
6,167
6,797
8,616
Current Ratio
2.5
Quick Ratio
1.6
Cash Ratio
Debt Ratio
Assets to Equity
2.7
Cash Flow to Debt Ratio
-0
-0.1
Long-term Debt to Assets
Intangibles to Total Assets
Net Current Asset Value
-2,196
-2,835
-5,310
-5,696
-4,585
-5,654
-7,063
-7,926
-7,066
-7,386
-9,133
Goodwill / Assets
Debt / Equity
Total Debt / Capitalization
Long Term Debt / Capitalization
Long-Term Debt / Equity
Net Debt / EBITDA
35.7
18
EBIT / Interest Expense
-1
-1.8
7.9
EBITDA / Interest Expense
7.8
7.5
8.4
(EBITDA - Capex) / Interest Expense
-0.8
7.2
3.9
Per Share
Revenue per Share
33
26.5
59.5
54.8
56.2
56.7
67.3
64.5
53.7
Basic EPS
-2.5
-2.9
-2.6
Diluted EPS
Book Value per Share
16.2
14.8
33.2
34.5
38.7
34.7
34.1
37.6
38.6
46.1
Tangible Book Value per Share
6.2
-4.9
-6.2
-4
-8.2
-15.9
Cash per Share
6.4
10.2
16.3
21.5
34.6
Operating Cash Flow per Share
-0.9
-1.3
13.7
8.2
Free Cash Flow per Share
-2.4
-3.9
11
CapEx per Share
Weighted Avg. Shares Outstanding
346.8
326
318
312
305
298
292
297
288
239
Weighted Avg. Shares Outstanding Diluted
363.3
359
316
309
307
242
Common Size
R&D to Revenue
10.9%
10.4%
12.4%
13.3%
13.2%
SG&A to Revenue
5.1%
12.9%
6.9%
7.9%
7.1%
7.7%
Stock-based Comp to Revenue
1.7%
