Frontierby eninvs

Language: EN · RU

← Region

WESTERN DIGITAL CORP USD

Update

Makes hard-disk drives and flash data-storage products.

Sector: United States — large cap (SEC filings)

US_WDC

Price chart

653.53 USDDay 16.09%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
653.53 USD · 16.09%
Market cap
226.8 bn USD

Growth

Δ revenue y/y
45.5%
Δ EBITDA y/y
30.3%

Multiples

P/E (LTM)
33.6x
P/B (FY)
23.4x
P/E (ann.)
17.7x
EV/EBITDA (LTM)
50.6x
EV/EBITDA (ann.)
38.6x

Cash return

Dividend yield
0.1%
FCF yield (LTM)
3.4%

Value creation

fundamental value/yr, % of market cap
Value created / year
+4.3%
↓ details

Liquidity

Daily turnover (US listing)
6.1 bln USD

Shares: yahoo_fundamentals_timeseries/WDC

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 4 / Err: 6 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q3✗Errors 1Warn 1
2023-09-29 Q1✗Errors 2Warn 1
2023-12-29 Q2⚠Warn 2
2024-03-29 Q3⚠Warn 3
2024-09-27 Q1✗Errors 5Warn 2
2024-12-27 Q2✗Errors 1Warn 1
2025-03-28 Q3✗Errors 1Warn 1
2025-10-03 Q1✗Errors 1Warn 1
2026-01-02 Q2⚠Warn 1
2026-04-03 Q3⚠Warn 2
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-04-03Q2 2026 (3M)OK3337.0
y/y 45.5%
1190.0
y/y 56.6%
276.0
y/y -24.4%
1466.0
y/y 30.3%
3205.0
y/y 516.3%
1123.0-145.015045.0
y/y -8.1%
9680.0
y/y 87.0%
50.9%-437.0Link
2026-01-02Q1 2026 (3M)OK3017.0
y/y —
908.0
y/y —
92.0
y/y —
1000.0
y/y —
1842.0
y/y —
745.0-92.015611.0
y/y —
7111.0
y/y —
113.4%2713.0Link
2025-10-03Q4 2025 (3M)OK2818.0
y/y 27.4%
792.0
y/y 137.1%
88.0
y/y -34.8%
880.0
y/y 87.6%
1182.0
y/y 139.8%
672.0-73.014359.0
y/y -42.0%
5888.0
y/y -49.4%
85.5%2664.0Link
2025-03-28Q1 2025 (3M)OK2294.0
y/y 30.9%
760.0
y/y 708.5%
365.0
y/y 160.7%
1125.0
y/y 380.8%
520.0
y/y 285.2%
508.0-129.016368.0
y/y -31.2%
5177.0
y/y -48.8%
8.0%3887.0Link
2024-12-27Q4 2024 (3M)OK2409.0
y/y -20.5%
560.0
y/y —
120.0
y/y -16.1%
680.0
y/y —
594.0
y/y —
403.0-116.025456.0
y/y 4.4%
12117.0
y/y 20.4%
20.0%5120.0Link
2024-09-27Q3 2024 (3M)OK2212.0
y/y -19.6%
334.0
y/y —
135.0
y/y -8.2%
469.0
y/y —
493.0
y/y —
34.0-96.024771.0
y/y 3.2%
11643.0
y/y 13.8%
18.1%5739.0Link
2024-03-29Q1 2024 (3M)OK1752.0
y/y -37.5%
94.0
y/y —
140.0
y/y -34.3%
234.0
y/y —
135.0
y/y —
58.0-97.023801.0
y/y -5.4%
10121.0
y/y -13.8%
1.8%5921.0Link
2023-12-29Q4 2023 (3M)OK3032.0
y/y —
-210.0
y/y —
143.0
y/y —
-67.0
y/y —
-287.0
y/y —
-92.0-150.024385.0
y/y —
10068.0
y/y —
-11.3%5959.0Link
2023-09-29Q3 2023 (3M)OK2750.0
y/y —
-596.0
y/y —
147.0
y/y —
-449.0
y/y —
-685.0
y/y —
-626.0-124.024001.0
y/y —
10230.0
y/y —
-24.9%5684.0Link
2023-03-31Q1 2023 (3M)OK2803.0
y/y —
-472.0
y/y —
213.0
y/y —
-259.0
y/y —
-571.0
y/y —
-381.0-124.025151.0
y/y —
11741.0
y/y —
—4894.0Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-1 00001 0002 0003 0002023 q12023 q32023 q42024 q12024 q32024 q42025 q1

Year-over-year change

-200%0%200%400%2023 q12023 q32023 q42024 q12024 q32024 q42025 q1

Cash flow

FCF ($ mln)

-750-500-25002505007502023 q12023 q32023 q42024 q12024 q32024 q42025 q1

Net debt / cash ($ mln)

02 0004 0006 0002023 q12023 q32023 q42024 q12024 q32024 q42025 q1

Revenue growth & acceleration

Growth accelerating ▲
Last-year revenue growth +51% vs +1% the year before — a +49.7 pp move. 3-year CAGR -20%.
revenue growth by year: 2023 -67% · 2024 +1% · 2025 +51%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

EV/EBITDA — daily history

Current 45.9x · 3-year average 17.0x

EV/EBITDA3-year 75th pct

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +4.3%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-04-03 vs 2025-03-28)
= (1 466 − 1 125) × 3.05
1 040
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (226 775 + -437) ÷ 4 471
30.0x — capped at 30x
3. Target multiple
(Current EV/EBITDA + 12) ÷ 2
= (30.0 + 12) ÷ 2
21.0x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= 4 324 + 120 + 1 920 − 0
6 364
4b. Share dilution (at market, LTM)
Share-count growth over the year × Market cap
= 8.1% × 226 775
−18 370
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (1 040 × 21.0 + 6 364 − 18 370) ÷ 226 775
+4.3%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-06-050.15 USDEx-dividend: 0.15 USD per sharePaidYahoo Finance (ex-div)
2026-03-050.125 USDEx-dividend: 0.125 USD per sharePaidYahoo Finance (ex-div)
2025-12-040.125 USDEx-dividend: 0.125 USD per sharePaidYahoo Finance (ex-div)
2025-09-040.1 USDEx-dividend: 0.1 USD per sharePaidYahoo Finance (ex-div)
2025-06-040.1 USDEx-dividend: 0.1 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)