Western Digital Corporation Financial Ratios — WDC Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	24.5	12.59	19.32	16.22	2.38	3.52	5.88	-7.01	-2.56	8.1	13.48	-14.73	-7.82	22.87	131.02
Return on Assets (%)	14.44	6.94	10.95	9.55	1.01	1.27	2.28	-2.71	-0.96	3.17	5.9	-6.63	-3.27	9.75	66.74
Return on Capital (%)	20.92	10.4	15.8	13.1	- -	3.17	3.78	- -	- -	5.75	9.11	- -	- -	- -	92.52
Return on Invested Capital (%)	24.23	16.97	16.48	14.4	- -	4.28	5.25	- -	- -	5.35	8.71	- -	- -	- -	41.4
Gross Margin (%)	29.16	28.42	28.82	28.97	26.44	31.8	37.32	22.64	22.59	26.72	31.26	22.24	28.07	38.78	48.85
EBITDA Margin (%)	23.16	21.61	20.69	19.91	15.12	22.59	28.52	12.46	11.55	14.09	17.89	6.81	10.53	27.11	38.5
Operating Margin (%)	16.55	13.58	12.47	12.26	6.24	11.45	18.56	1.53	2.19	6.93	12.95	-6.43	1.54	22.37	35.6
Incremental Operating Margin (%)	42.65	0.7	90.05	17.74	61.85	22.54	105.92	87.76	68.26	433.33	67.4	- -	804.84	63.47	72.64
Pretax Margin (%)	14.08	7.96	11.58	10.82	1.18	4.03	10.1	-1.73	-0.27	5.48	11.55	-13.57	-11.7	11.87	76.67
Profit Margin (%)	12.92	6.38	10.69	10.05	1.86	2.08	3.27	-4.55	-1.49	4.85	8.23	-26.92	-12.63	19.55	71.97
Net Income to Common Margin (%)	12.92	6.38	10.69	10.05	1.86	2.08	3.27	-4.55	-1.49	4.85	8.23	-27.31	-13.49	19.37	71.88
Effective Tax Rate (%)	8.25	19.8	7.71	7.1	- -	48.37	67.63	- -	- -	11.43	28.79	- -	- -	- -	4.86
Dvd Payout Ratio (%)	- -	18.47	16.02	27.03	191.74	144.58	87.85	-77.45	-238	- -	- -	2.59	6.59	1.63	1.8
Sustainable Growth Rate (%)	24.5	10.27	16.23	11.84	-2.18	-1.57	0.71	-12.45	-8.66	8.1	13.48	-14.35	-7.31	22.49	128.66

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	2,185	1,955	2,438	2,556	16,994	13,151	11,172	10,522	9,575	8,725	7,022	7,070	7,434	4,711	1,052
ST Debt	230	230	125	407	3,334	233	179	276	286	251	- -	1,213	1,750	2,226	1,052
LT Debt	1,955	1,725	2,313	2,149	13,660	12,918	10,993	10,246	9,289	8,474	7,022	5,857	5,684	2,485	- -
Total Debt/EBITDA	0.76	0.59	0.78	0.88	8.65	3.05	1.9	5.1	4.95	3.66	2.09	16.6	11.18	1.83	0.21
Net Debt/EBITDA	-0.35	-0.71	-0.76	-0.85	4.5	1.58	1.05	3.42	3.38	2.25	1.4	11.85	8.85	1.01	-0.11
Total Debt/EBIT	1.06	0.94	1.29	1.43	20.95	6.02	2.92	41.59	26.09	7.44	2.88	-17.59	76.64	2.21	0.23
Net Debt/EBIT	-0.5	-1.13	-1.25	-1.38	10.9	3.11	1.61	27.93	17.78	4.57	1.93	-12.55	60.65	1.22	-0.11
EBITDA to Interest Expense	111.15	60.33	55.89	59.2	7.39	5.09	8.71	4.4	4.68	7.32	11.06	1.37	1.61	7.23	30.15
EBITDA-CapEx/Interest Expense	83.58	43.02	44.68	46.71	5.19	4.41	7.47	2.54	3.11	3.8	7.37	-1.27	0.43	6.08	27.61
EBIT to Interest Expense	79.42	37.91	33.68	36.47	3.05	2.58	5.67	0.54	0.89	3.6	8.01	-1.3	0.23	5.97	27.87
Interest Expense	26	55	56	49	266	847	676	469	413	326	304	310	414	357	165
Common Equity/Total Assets	53.98	56.23	57.05	60.77	33.91	38.24	39.44	37.8	37.22	41.03	46.54	44.67	44.72	37.93	63.95
Long-Term Debt/Equity (%)	25.49	21.85	26.16	23.31	122.57	113.14	95.33	102.8	97.26	79.04	57.46	49.47	51.45	44.86	- -
Long-Term Debt/Capital (%)	19.84	17.52	20.51	18.25	48.54	52.58	48.42	50.01	48.57	43.58	36.49	30.97	30.76	24.24	- -
Long-Term Debt/Total Assets (%)	13.76	12.29	14.92	14.17	41.57	43.26	37.6	38.85	36.2	32.43	26.74	23.86	23.5	17.75	- -
Total Debt/Equity (%)	28.49	24.77	27.57	27.73	152.48	115.18	96.89	105.57	100.25	81.38	57.46	59.71	67.29	85.04	11.87
Total Debt/Capital (%)	22.17	19.85	21.61	21.71	60.39	53.53	49.21	51.35	50.06	44.87	36.49	37.39	40.23	45.96	10.61
Total Debt/Total Assets (%)	15.38	13.93	15.73	16.85	51.71	44.04	38.21	39.9	37.31	33.39	26.74	28.8	30.73	33.65	7.59
Net Debt to Equity	-13.34	-29.82	-26.76	-26.77	79.34	59.53	53.48	70.9	68.34	49.95	38.42	42.63	53.25	46.88	-5.95
Net Debt/Capital (%)	-15.39	-42.5	-36.53	-36.56	44.24	37.32	34.85	41.49	40.6	33.31	27.75	29.89	34.75	31.92	-6.32
EBITDA	2,890	3,318	3,130	2,901	1,965	4,314	5,888	2,065	1,933	2,385	3,363	426	665	2,581	4,974
EBITDA-CapEx	2,173	2,366	2,502	2,289	1,381	3,736	5,053	1,189	1,286	1,239	2,241	-395	178	2,169	4,556
Operating Income (Loss)	2,065	2,085	1,886	1,787	811	2,186	3,832	253	367	1,173	2,434	-402	97	2,130	4,599

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.8	1.08	1.32	1.63	1.21	1.47	1.12	0.91	0.69	0.69	0.44	0.37	0.25	0.39	0.37
Current Ratio	1.77	1.91	2.27	2.63	1.81	2.55	2.39	2.22	2.05	2	1.81	1.45	1.32	1.08	1.33
Quick Ratio	1.38	1.54	1.84	2.11	1.42	1.92	1.62	1.22	1.23	1.16	0.98	0.67	0.46	0.66	0.85
CFO/Avg Current Liab	0.99	0.78	0.72	0.63	0.39	0.61	0.96	0.37	0.2	0.41	0.37	-0.08	-0.05	0.29	0.81
Common Equity/Total Assets	53.98	56.23	57.05	60.77	33.91	38.24	39.44	37.8	37.22	41.03	46.54	44.67	44.72	37.93	63.95
Long-Term Debt/Equity (%)	25.49	21.85	26.16	23.31	122.57	113.14	95.33	102.8	97.26	79.04	57.46	49.47	51.45	44.86	- -
Long-Term Debt/Capital (%)	19.84	17.52	20.51	18.25	48.54	52.58	48.42	50.01	48.57	43.58	36.49	30.97	30.76	24.24	- -
Long-Term Debt/Total Assets (%)	13.76	12.29	14.92	14.17	41.57	43.26	37.6	38.85	36.2	32.43	26.74	23.86	23.5	17.75	- -
Total Debt/Equity (%)	28.49	24.77	27.57	27.73	152.48	115.18	96.89	105.57	100.25	81.38	57.46	59.71	67.29	85.04	11.87
Total Debt/Capital (%)	22.17	19.85	21.61	21.71	60.39	53.53	49.21	51.35	50.06	44.87	36.49	37.39	40.23	45.96	10.61
Total Debt/Total Assets (%)	15.38	13.93	15.73	16.85	51.71	44.04	38.21	39.9	37.31	33.39	26.74	28.8	30.73	33.65	7.59
CFO/Total Liabilities	46.92	50.77	42.3	37.67	9.13	18.64	23.75	9.43	5.11	12.32	13.39	-3.21	-2.24	19.98	78.63
CFO/CapEx	4.28	3.28	4.48	3.66	3.4	5.95	5.04	1.77	1.27	1.66	1.68	-0.5	-0.6	4.1	9.4
Altman's Z-Score	3.27	4.23	4.55	4.65	2.23	3.54	3.8	2.68	2.62	3.03	3.24	1.72	1.83	3.45	32.27

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	6.99	7.39	8	8.28	8.68	11.2	9.96	9.74	9.34	7.3	7.43	2.84	4.47	7.01	7.36
Days Sales Outstanding	52.21	49.42	45.62	44.1	42.04	32.58	36.64	37.46	39.07	50	49.15	128.44	81.73	52.09	49.61
Inventory Turnover	9.89	9.16	8.92	7.98	5.47	5.83	4.9	4.12	4.08	3.71	3.56	1.33	1.79	4.35	4.72
Days Inventory Outstanding	36.89	39.83	40.91	45.74	66.76	62.65	74.53	88.67	89.5	98.39	102.47	275.25	204.23	83.86	77.39
Accounts Payable Turnover	4.39	4.6	5.46	5.45	5.24	6.01	5.56	5.95	6	5.53	5.68	2.59	1.69	4.94	4.49
Accounts Payable Turnover Days	83.19	79.27	66.88	67	69.62	60.76	65.67	61.34	60.87	66.03	64.22	141.1	215.68	73.87	81.25
Cash Conversion Cycle	5.92	9.98	19.64	22.84	39.18	34.47	45.49	64.78	67.7	82.37	87.4	262.59	70.28	62.08	45.74
Inventory to Cash Days	15.32	9.59	4.71	-1.64	-24.73	-30.07	-37.89	-51.21	-50.42	-48.4	-53.33	-146.82	-122.5	-31.77	-27.77
Inventories	1,210	1,188	1,226	1,368	2,129	2,341	2,944	3,283	3,070	3,616	3,638	3,698	1,387	1,291	1,511
Raw Materials	245	167	168	168	569	646	1,048	1,142	1,306	1,623	1,603	2,096	329	227	285
Work In Process	552	575	493	500	589	632	878	968	956	1,088	1,162	979	829	785	829
Finished Goods	413	446	565	700	971	1,063	1,018	1,173	808	905	873	623	229	279	397
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	5,665	11,120	16,319	13,630	10,142	19,683	17,313	10,599	10,075	16,564	10,669	9,229	19,637	22,205	230,578
- Cash & Cash Equivalents	3,208	4,309	4,804	5,024	8,151	6,354	5,005	3,455	3,048	3,370	2,327	2,023	1,551	2,114	1,579
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	876	229	229	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,185	1,955	2,438	2,556	16,994	13,151	11,172	10,522	9,575	8,725	7,022	7,070	7,434	4,711	1,052
Enterprise Value	4,642	8,766	13,669	10,900	18,758	26,456	23,480	17,666	16,602	21,919	15,364	15,152	25,749	25,031	230,051
Total Capital	9,854	9,848	11,280	11,775	28,139	24,569	22,703	20,489	19,126	19,446	19,243	18,910	18,481	10,251	9,916
Total Debt/Capital (%)	22.17	19.85	21.61	21.71	60.39	53.53	49.21	51.35	50.06	44.87	36.49	37.39	40.23	45.96	10.61
Total Debt / EV	0.47	0.22	0.18	0.23	0.91	0.5	0.48	0.6	0.58	0.4	0.46	0.47	0.29	0.19	- -
EV/Sales	0.37	0.57	0.9	0.75	1.44	1.39	1.14	1.07	0.99	1.3	0.82	2.42	4.08	2.63	17.81
EV/EBITDA	1.61	2.64	4.37	3.76	9.55	6.13	3.99	8.56	8.59	9.19	4.57	35.57	38.72	9.7	46.25
EV/EBIT	2.25	4.2	7.25	6.1	23.13	12.1	6.13	69.83	45.24	18.69	6.31	- -	265.45	11.75	50.02
EV/Cash Flow to Firm	1.5	2.77	4.77	4.76	7.8	6.83	5.31	6.36	5.41	10.02	7.33	- -	191.35	11.33	56.3
EV/Free Cash Flow to Firm	1.22	2.13	3.91	3.76	6.28	5.94	4.46	4.83	4.47	6.58	4.77	20.41	41.43	9.55	51.08
Diluted Market Cap	5,642	11,542	16,877	14,045	8,642	19,817	17,956	10,492	9,941	16,618	10,703	9,114	18,664	22,972	244,630
Diluted Enterprise Value	4,619	9,188	14,511	11,577	17,485	26,614	24,123	17,559	16,468	21,973	15,398	15,037	24,776	25,798	244,103
EV per Share	18.87	36.99	58.42	47.39	66.05	89.99	79.32	59.89	54.97	71.17	48.77	47.05	75.07	72.13	637.26
TTM Sales	12,478	15,351	15,130	14,572	12,994	19,093	20,647	16,569	16,736	16,922	18,793	6,255	6,317	9,520	12,919
TTM EBITDA	2,890	3,318	3,130	2,901	1,965	4,314	5,888	2,065	1,933	2,385	3,363	426	665	2,581	4,974
TTM Operating Income	2,065	2,085	1,886	1,787	811	2,186	3,832	253	367	1,173	2,434	-402	97	2,130	4,599
TTM Cash Flow to Firm	3,091	3,163	2,868	2,288	2,404	3,874	4,424	2,779	3,069	2,187	2,096	-79	135	2,210	4,086
TTM Free Cash Flow to Firm	3,808	4,115	3,496	2,900	2,988	4,452	5,259	3,655	3,716	3,333	3,218	742	622	2,622	4,504

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	1.49	2.84	4.9	4.92	3.37	4.94	3.56	4.33	6.76	5.46	3.57	22.07	96.7	10.92	56.28
EV/EBIT	2.25	4.2	7.25	6.1	23.13	12.1	6.13	69.83	45.24	18.69	6.31	- -	265.45	11.75	50.02
Enterprise Value	4,642	8,766	13,669	10,900	18,758	26,456	23,480	17,666	16,602	21,919	15,364	15,152	25,749	25,031	230,051
Low Price	17.11	22.35	44.85	59.19	26.44	32.56	57.4	25.56	20.7	25.34	33.1	22.46	26.92	28.83	62.94
EV/Sales	0.37	0.57	0.9	0.75	1.44	1.39	1.14	1.07	0.99	1.3	0.82	2.42	4.08	2.63	17.81
EV/EBITDA	1.61	2.64	4.37	3.76	9.55	6.13	3.99	8.56	8.59	9.19	4.57	35.57	38.72	9.7	46.25
Price/Earnings	3.44	11.54	10.14	9.38	35.27	48.57	25.74	- -	- -	19.98	6.84	- -	- -	12.04	23.73
Price/Earnings Average	3.77	8.41	8.61	11.89	44.51	37.59	28.77	-14.98	-47.99	15.16	8.69	-5.44	-15.85	9.22	9.03
Price/Earnings High	5.02	12.13	10.43	13.72	66.01	52.07	35.56	-23.45	-64.84	21.95	11	-7.17	-23.58	12.11	29.72
Price/Earnings Low	2.56	5.5	6.52	9.37	26.11	23.62	25.26	-9.9	-24.67	9.41	6.68	-4.18	-10.3	5.43	2.34
Price/Book Value	0.74	1.41	1.85	1.48	0.91	1.72	1.5	1.06	1.05	1.55	0.87	0.84	1.82	4.18	26.01
Price/Book Value Average	0.81	1.03	1.57	1.87	1.15	1.33	1.68	1.14	1.27	1.17	1.11	0.86	1.31	3.2	9.9
Price/Book Value High	1.08	1.48	1.9	2.16	1.7	1.85	2.07	1.79	1.72	1.7	1.41	1.13	1.95	4.2	32.58
Price/Book Value Low	0.55	0.67	1.19	1.48	0.67	0.84	1.47	0.76	0.65	0.73	0.85	0.66	0.85	1.88	2.56
Price/Tangible Book Value	1.16	2.08	2.8	2.23	-2.64	-8.14	-14.14	-5.82	-6.91	77.77	5.42	10.9	3.02	22.38	50.75
Price/Tangible Book Value Average	1.27	1.52	2.38	2.82	-3.33	-6.3	-15.81	-6.27	-8.34	59	6.9	11.1	2.19	17.14	19.31
Price/Tangible Book Value High	1.69	2.19	2.88	3.26	-4.94	-8.72	-19.54	-9.81	-11.28	85.43	8.73	14.64	3.25	22.51	63.56
Price/Tangible Book Value Low	0.86	0.99	1.8	2.22	-1.96	-3.96	-13.88	-4.14	-4.29	36.64	5.3	8.54	1.42	10.08	5
Price/Sales	0.44	0.74	1.08	0.94	0.66	1.01	0.84	0.63	0.59	0.97	0.56	1.46	2.95	2.33	17.06
Price/Sales Average	0.49	0.54	0.92	1.2	0.83	0.78	0.94	0.68	0.72	0.74	0.72	1.48	2.14	1.79	6.49
Price/Sales High	0.65	0.77	1.11	1.38	1.23	1.08	1.16	1.07	0.97	1.06	0.91	1.96	3.18	2.35	21.36
Price/Sales Low	0.33	0.35	0.7	0.94	0.49	0.49	0.83	0.45	0.37	0.46	0.55	1.14	1.39	1.05	1.68
Price/Cash Flow	1.81	3.63	5.82	6.13	4.3	5.61	4.13	6.78	12.06	8.64	5.62	-22.34	-63.48	13.13	56.09
Price/Cash Flow Average	1.98	2.64	4.95	7.77	5.43	4.34	4.62	7.3	14.56	6.56	7.15	-22.75	-45.93	10.05	21.34
Price/Cash Flow High	2.64	3.81	5.99	8.97	8.06	6.01	5.71	11.43	19.67	9.49	9.05	-30.01	-68.33	13.2	70.24
Price/Cash Flow Low	1.34	1.73	3.74	6.12	3.19	2.73	4.05	4.82	7.49	4.07	5.49	-17.51	-29.85	5.92	5.53
Price/Free Cash Flow Average	1.63	2.07	4.16	6.23	4.25	3.82	3.98	4.66	8.16	4.14	4.53	22.48	69.96	8.36	21.41
Price/Free Cash Flow High	2.17	2.98	5.04	7.2	6.3	5.29	4.92	7.3	11.02	6	5.74	29.64	104.08	10.98	70.47
Price/Free Cash Flow Low	1.11	1.35	3.15	4.92	2.49	2.4	3.5	3.08	4.19	2.57	3.48	17.29	45.47	4.92	5.55
EV/Sales Average	0.41	0.37	0.76	1.02	1.67	1.15	1.24	1.12	1.12	1.06	0.97	2.45	3.22	2.08	6.75
EV/Sales High	0.58	0.61	0.95	1.2	2.14	1.46	1.46	1.5	1.37	1.39	1.16	2.93	4.31	2.64	22.31
EV/Sales Low	0.26	0.19	0.54	0.76	1.26	0.86	1.12	0.88	0.76	0.78	0.8	2.1	2.43	1.35	1.72
EV/EBITDA Average	1.79	1.73	3.67	5.1	11.01	5.11	4.33	8.95	9.67	7.51	5.43	35.97	30.55	7.68	17.53
EV/EBITDA High	2.5	2.81	4.61	6.02	14.16	6.47	5.11	12.07	11.88	9.87	6.5	43	40.97	9.75	57.95
EV/EBITDA Low	1.1	0.89	2.6	3.84	8.32	3.79	3.93	7.07	6.61	5.52	4.5	30.88	23.08	4.97	4.46
EV/EBIT Average	2.51	2.76	6.1	8.28	26.69	10.08	6.66	73.03	50.91	15.28	7.5	-38.12	209.47	9.31	18.96
EV/EBIT High	3.5	4.48	7.65	9.77	34.31	12.76	7.85	98.52	62.55	20.08	8.98	-45.57	280.9	11.81	62.67
EV/EBIT Low	1.54	1.41	4.31	6.24	20.16	7.49	6.04	57.74	34.82	11.22	6.21	-32.72	158.2	6.02	4.83
Last Price	23.03	46.92	69.74	59.26	35.71	66.95	58.49	35.93	33.36	53.78	33.87	28.66	57.25	63.99	638.72
High Price	33.58	49.31	71.78	86.66	66.84	71.78	80.82	60.54	54.4	59.08	54.52	38.5	61.62	64.34	799.87
Enterprise Value Average	5,177	5,750	11,502	14,800	21,643	22,033	25,519	18,476	18,685	17,923	18,262	15,324	20,318	19,824	87,213
Enterprise Value High	7,238	9,332	14,431	17,464	27,826	27,900	30,090	24,926	22,956	23,552	21,869	18,320	27,248	25,152	288,226
Enterprise Value Low	3,186	2,943	8,129	11,146	16,352	16,370	23,157	14,607	12,778	13,160	15,122	13,155	15,346	12,830	22,194

Shares Outstanding	246	237	234	230	284	294	296	295	302	308	315	322	343	347	361
Diluted Weighted Avg Shares	245	246	242	237	242	296	307	292	298	309	316	318	326	359	383
Basic Weighted Avg Shares	241	241	235	232	239	288	297	292	298	305	312	318	326	347	345
Revenue per Share	51.78	63.7	64.38	62.81	54.37	66.3	69.52	56.74	56.16	55.48	60.23	19.67	19.38	27.44	37.45
EBITDA per Share	11.99	13.77	13.32	12.5	8.22	14.98	19.82	7.07	6.49	7.82	10.78	1.34	2.04	7.44	14.42
Operating Income per Share	8.57	8.65	8.03	7.7	3.39	7.59	12.9	0.87	1.23	3.85	7.8	-1.26	0.3	6.14	13.33
Basic EPS, GAAP	6.69	4.07	6.88	6.31	1.01	1.38	2.27	-2.58	-0.84	2.69	4.96	-5.37	-2.61	5.31	26.92
Basic EPS from Cont Ops	6.69	4.07	6.88	6.31	1.01	1.38	2.27	-2.58	-0.84	2.69	4.96	-2.84	-2.35	4.73	27.32
Diluted EPS, GAAP	6.58	3.98	6.68	6.18	1	1.34	2.2	-2.58	-0.84	2.66	4.89	-5.37	-2.61	5.14	24.25
Diluted EPS from Cont Ops	6.58	3.98	6.68	6.18	1	1.34	2.2	-2.58	-0.84	2.66	4.89	-2.84	-2.35	4.58	24.61
Dividend per Share	- -	0.75	1.1	1.71	1.94	1.99	2	2	2	- -	- -	- -	- -	0.13	0.53
Cash Flow per Share	12.73	12.94	11.98	9.66	8.3	11.93	14.16	5.3	2.77	6.22	6.03	-1.28	-0.9	4.87	11.39
Free Cash Flow per Basic Share	9.75	8.99	9.31	7.03	5.85	9.93	11.35	2.3	0.59	2.47	2.43	-3.86	-2.4	3.69	10.18
Cash & Equivalents per Share	13.04	18.18	21.74	22.98	29.5	21.69	16.91	11.71	10.09	10.94	7.39	6.28	4.52	6.09	4.37
Book Value per Share	31.17	33.3	37.79	40.08	39.24	38.84	38.96	33.79	31.63	34.81	38.8	34.05	31.54	15.31	24.55
Tangible Book Value per Share	19.9	22.51	24.91	26.61	-13.52	-8.23	-4.14	-6.17	-4.82	0.69	6.24	2.63	18.95	2.86	12.58

Western Digital Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)