Financhill
Buy
69

WDC Quote, Financials, Valuation and Earnings

Last price:
$179.61
Seasonality move :
15.8%
Day range:
$177.78 - $182.55
52-week range:
$28.83 - $188.77
Dividend yield:
0.18%
P/E ratio:
26.18x
P/S ratio:
5.43x
P/B ratio:
10.43x
Volume:
3.1M
Avg. volume:
8.3M
1-year change:
285.14%
Market cap:
$61.4B
Revenue:
$9.5B
EPS (TTM):
$6.86
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $16.9B $18.8B $12.3B $6.3B $9.5B
Revenue Growth (YoY) 1.11% 11.06% -34.45% -48.72% 50.7%
 
Cost of Revenues $12.3B $12.6B $10.1B $4.3B $5.7B
Gross Profit $4.6B $6.2B $2.2B $2B $3.8B
Gross Profit Margin 27.17% 32.83% 18.25% 31.93% 40.35%
 
R&D Expenses $2.2B $2.3B $2B $950M $994M
Selling, General & Admin $1.1B $1.1B $970M $828M $568M
Other Inc / (Exp) $73M $35M -$170M -$493M $204M
Operating Expenses $3.3B $3.4B $3B $1.7B $1.6B
Operating Income $1.3B $2.7B -$731M $341M $2.3B
 
Net Interest Expenses $276M $179M $322M $414M $357M
EBT. Incl. Unusual Items $927M $2.1B -$1.6B -$739M $1.1B
Earnings of Discontinued Ops. -- -- -- -$33M $246M
Income Tax Expense $106M $623M $134M $26M -$513M
Net Income to Company $821M $1.5B -$1.7B -$798M $1.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $821M $1.5B -$1.7B -$765M $1.6B
 
Basic EPS (Cont. Ops) $2.69 $4.81 -$5.37 -$2.61 $4.99
Diluted EPS (Cont. Ops) $2.66 $4.75 -$5.37 -$2.61 $4.82
Weighted Average Basic Share $305M $312M $318M $326M $347M
Weighted Average Diluted Share $309M $316M $318M $326M $359M
 
EBITDA $2.5B $3.7B $97M $688M $2.6B
EBIT $1.3B $2.7B -$731M $341M $2.3B
 
Revenue (Reported) $16.9B $18.8B $12.3B $6.3B $9.5B
Operating Income (Reported) $1.3B $2.7B -$731M $341M $2.3B
Operating Income (Adjusted) $1.3B $2.7B -$731M $341M $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1B $3.7B $2.8B $2.2B $2.8B
Revenue Growth (YoY) 28.79% -26.03% -26.39% -19.56% 27.4%
 
Cost of Revenues $3.3B $2.7B $2.6B $1.4B $1.6B
Gross Profit $1.8B $1B $179M $806M $1.2B
Gross Profit Margin 34.81% 27.92% 6.51% 36.44% 43.44%
 
R&D Expenses $578M $552M $431M $262M $294M
Selling, General & Admin $291M $247M $207M $242M $138M
Other Inc / (Exp) -$16M -$30M -$53M -$72M --
Operating Expenses $869M $799M $638M $466M $432M
Operating Income $889M $244M -$459M $340M $792M
 
Net Interest Expenses $66M $68M $98M $99M $59M
EBT. Incl. Unusual Items $704M $84M -$682M $243M $1.3B
Earnings of Discontinued Ops. -- -- -- $340M --
Income Tax Expense $94M $57M $3M $90M $155M
Net Income to Company $610M $27M -$685M $493M $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $610M $27M -$685M $151M $1.2B
 
Basic EPS (Cont. Ops) $1.97 $0.09 -$2.17 $1.42 $3.34
Diluted EPS (Cont. Ops) $1.93 $0.08 -$2.17 $1.37 $3.07
Weighted Average Basic Share $310M $316M $323M $344M $345M
Weighted Average Diluted Share $316M $319M $323M $357M $376M
 
EBITDA $1.1B $460M -$312M $475M $880M
EBIT $889M $244M -$459M $340M $792M
 
Revenue (Reported) $5.1B $3.7B $2.8B $2.2B $2.8B
Operating Income (Reported) $889M $244M -$459M $340M $792M
Operating Income (Adjusted) $889M $244M -$459M $340M $792M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.1B $17.5B $11.3B $9B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.6B $12B $9.8B $6.2B $7.3B
Gross Profit $5.5B $5.5B $1.5B $2.8B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3B $2.3B $1.9B $1.2B $1.3B
Selling, General & Admin $1.1B $1.1B $930M $863M $608M
Other Inc / (Exp) $71M $21M -$202M -$480M --
Operating Expenses $3.4B $3.4B $2.8B $2B $1.9B
Operating Income $2.1B $2.1B -$1.3B $780M $2.8B
 
Net Interest Expenses $282M $269M $346M $417M $319M
EBT. Incl. Unusual Items $1.6B $1.5B -$2.3B -$221M $2.5B
Earnings of Discontinued Ops. -- -- -- $768M -$222M
Income Tax Expense $143M $586M $91M $167M -$301M
Net Income to Company $1.5B $917M -$2.4B $380M $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $917M -$2.4B -$389M $2.8B
 
Basic EPS (Cont. Ops) $4.84 $2.93 -$7.66 $0.95 $7.25
Diluted EPS (Cont. Ops) $4.74 $2.90 -$7.66 $0.89 $6.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $3B -$534M $1.3B $3.2B
EBIT $2.1B $2.1B -$1.3B $780M $2.8B
 
Revenue (Reported) $18.1B $17.5B $11.3B $9B $12B
Operating Income (Reported) $2.1B $2.1B -$1.3B $780M $2.8B
Operating Income (Adjusted) $2.1B $2.1B -$1.3B $780M $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1B $3.7B $2.8B $2.2B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $2.7B $2.6B $1.4B $1.6B
Gross Profit $1.8B $1B $179M $806M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $578M $552M $431M $262M $294M
Selling, General & Admin $291M $247M $207M $242M $138M
Other Inc / (Exp) -$16M -$30M -$53M -$72M --
Operating Expenses $869M $799M $638M $466M $432M
Operating Income $889M $244M -$459M $340M $792M
 
Net Interest Expenses $66M $68M $98M $99M $59M
EBT. Incl. Unusual Items $704M $84M -$682M $243M $1.3B
Earnings of Discontinued Ops. -- -- -- $340M --
Income Tax Expense $94M $57M $3M $90M $155M
Net Income to Company $610M $27M -$685M $493M $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $610M $27M -$685M $151M $1.2B
 
Basic EPS (Cont. Ops) $1.97 $0.09 -$2.17 $1.42 $3.34
Diluted EPS (Cont. Ops) $1.93 $0.08 -$2.17 $1.37 $3.07
Weighted Average Basic Share $310M $316M $323M $344M $345M
Weighted Average Diluted Share $316M $319M $323M $357M $376M
 
EBITDA $1.1B $460M -$312M $475M $880M
EBIT $889M $244M -$459M $340M $792M
 
Revenue (Reported) $5.1B $3.7B $2.8B $2.2B $2.8B
Operating Income (Reported) $889M $244M -$459M $340M $792M
Operating Income (Adjusted) $889M $244M -$459M $340M $792M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $3.4B $2.3B $2B $1.6B $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.8B $1.6B $1.2B $1.5B
Inventory $3.6B $3.6B $3.7B $1.4B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $514M $684M $567M $673M $965M
Total Current Assets $9.8B $9.5B $7.9B $8.1B $5.9B
 
Property Plant And Equipment $3.4B $4B $3.9B $2.5B $2.5B
Long-Term Investments $1.6B $1.4B $1.4B -- --
Goodwill $10.1B $10B $10B $10B $4.3B
Other Intangibles $442M $213M $80M $78M --
Other Long-Term Assets $1.1B $1.5B $1.5B $1.9B $1.5B
Total Assets $26.1B $26.3B $24.5B $24.2B $14B
 
Accounts Payable $2.3B $2.2B $1.6B $1.1B $1.3B
Accrued Expenses $1.4B $1.6B $1.3B $1.5B $719M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.9B $5.2B $5.4B $6.1B $5.4B
 
Long-Term Debt $8.7B $7.3B $7B $6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.4B $14B $13.6B $13.4B $8.7B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$197M -$554M -$548M -$712M --
Common Equity $10.7B $12.2B $11B $10.8B $5.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.7B $12.2B $11B $10.8B $5.3B
 
Total Liabilities and Equity $26.1B $26.3B $24.5B $24.2B $14B
Cash and Short Terms $3.4B $2.3B $2B $1.6B $2.5B
Total Debt $8.9B $7.3B $8.2B $7.8B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.3B $2B $2B $1.7B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2.4B $1.5B $2.5B $1.4B
Inventory $3.5B $3.9B $3.5B $3.4B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $576M $738M $597M $798M --
Total Current Assets $9.9B $9.1B $7.6B $8.9B $6.3B
 
Property Plant And Equipment $3.6B $4B $3.8B $3.2B $2.5B
Long-Term Investments $1.6B $1.2B $1.2B $1.1B --
Goodwill $10.1B $10B $10B $9.8B --
Other Intangibles $364M $174M $80M $77M --
Other Long-Term Assets $1.2B $1.5B $1.7B $2B --
Total Assets $26.4B $25.7B $24B $24.8B $14.4B
 
Accounts Payable $2.3B $2B $1.6B $1.9B $1.5B
Accrued Expenses $1.6B $1.6B $1.3B $1.3B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $110M --
Total Current Liabilities $4.7B $5B $5.8B $6.1B $5.2B
 
Long-Term Debt $8.6B $7.3B $7.1B $6.2B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $15B $13.6B $13.9B $13.1B $8.5B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$167M -$694M -$599M -$400M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$3M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.4B $12.1B $10.1B $11.6B $5.9B
 
Total Liabilities and Equity $26.4B $25.7B $24B $24.8B $14.4B
Cash and Short Terms $3.3B $2B $2B $1.7B $3B
Total Debt $8.8B $7.3B $8.9B $7.9B $5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $821M $1.5B -$1.7B -$798M $1.9B
Depreciation & Amoritzation $1.2B $929M $828M $347M $336M
Stock-Based Compensation $318M $326M $318M $295M $265M
Change in Accounts Receivable $121M -$546M $1.2B -$568M $79M
Change in Inventories -$546M -$22M -$60M $356M -$409M
Cash From Operations $1.9B $1.9B -$408M -$294M $1.9B
 
Capital Expenditures $1.1B $1.1B $821M $487M $412M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$765M -$1.2B -$762M -$27M -$25M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $44M
Special Dividend Paid
Long-Term Debt Issued -- $1.9B $1.2B $3B $56M
Long-Term Debt Repaid -$886M -$3.6B -$1.2B -$2.6B --
Repurchase of Common Stock -- -- -- -- $149M
Other Financing Activities -$65M -$113M -$99M -$279M -$1.4B
Cash From Financing -$817M -$1.7B $875M $187M -$1.6B
 
Beginning Cash (CF) $3.4B $2.3B $2B $1.6B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $322M -$1B -$304M -$144M $235M
Ending Cash (CF) $3.7B $1.3B $1.7B $1.4B $2.4B
 
Levered Free Cash Flow $752M $758M -$1.2B -$781M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $610M $27M -$685M $493M $1.2B
Depreciation & Amoritzation $250M $216M $147M $135M $88M
Stock-Based Compensation $76M $86M $77M $84M $53M
Change in Accounts Receivable -$188M $382M $147M -$292M $131M
Change in Inventories $73M -$224M $201M -$76M -$101M
Cash From Operations $521M $6M -$626M $34M $672M
 
Capital Expenditures $245M $320M $124M $96M $73M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$312M -$224M $84M -$45M -$57M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $39M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M $600M $150M --
Long-Term Debt Repaid -$213M -$300M -- -$188M --
Repurchase of Common Stock -- -- $3M -- $553M
Other Financing Activities -$78M -$50M -$43M -$64M --
Cash From Financing -$289M -$50M $554M -$102M -$678M
 
Beginning Cash (CF) $3.3B $2B $2B $1.7B $2B
Foreign Exchange Rate Adjustment -- -$10M -$3M $10M -$3M
Additions / Reductions -$80M -$278M $9M -$103M -$66M
Ending Cash (CF) $3.2B $1.8B $2B $1.6B $2B
 
Levered Free Cash Flow $276M -$314M -$750M -$62M $599M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $917M -$2.4B $380M $2.6B
Depreciation & Amoritzation $1.1B $895M $759M $335M $289M
Stock-Based Compensation $318M $336M $309M $302M $234M
Change in Accounts Receivable -$349M $24M $971M -$1B $502M
Change in Inventories -$188M -$319M $365M $79M -$434M
Cash From Operations $2.1B $1.4B -$1B $366M $2.5B
 
Capital Expenditures $1.1B $1.2B $625M $459M $389M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$911M -$1.1B -$454M -$156M -$37M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $83M
Special Dividend Paid
Long-Term Debt Issued -- $2.2B $1.5B $2.6B --
Long-Term Debt Repaid -$886M -$3.7B -$880M -$2.8B --
Repurchase of Common Stock -- -- $3M -$3M $702M
Other Financing Activities -$102M -$85M -$92M -$300M --
Cash From Financing -$853M -$1.5B $1.5B -$469M -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $295M -$1.2B -$17M -$256M $272M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $168M -$1.7B -$93M $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $610M $27M -$685M $493M $1.2B
Depreciation & Amoritzation $250M $216M $147M $135M $88M
Stock-Based Compensation $76M $86M $77M $84M $53M
Change in Accounts Receivable -$188M $382M $147M -$292M $131M
Change in Inventories $73M -$224M $201M -$76M -$101M
Cash From Operations $521M $6M -$626M $34M $672M
 
Capital Expenditures $245M $320M $124M $96M $73M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$312M -$224M $84M -$45M -$57M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $39M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M $600M $150M --
Long-Term Debt Repaid -$213M -$300M -- -$188M --
Repurchase of Common Stock -- -- $3M -- $553M
Other Financing Activities -$78M -$50M -$43M -$64M --
Cash From Financing -$289M -$50M $554M -$102M -$678M
 
Beginning Cash (CF) $3.3B $2B $2B $1.7B $2B
Foreign Exchange Rate Adjustment -- -$10M -$3M $10M -$3M
Additions / Reductions -$80M -$278M $9M -$103M -$66M
Ending Cash (CF) $3.2B $1.8B $2B $1.6B $2B
 
Levered Free Cash Flow $276M -$314M -$750M -$62M $599M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock