|
Valoración de DCF de Western Digital Corporation (WDC)
US | Technology | Computer Hardware | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Western Digital Corporation (WDC) Bundle
¡Mejore sus estrategias de inversión con la calculadora DCF (WDC)! Utilice las finanzas digitales occidentales genuinas, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de (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.