balance equationreview2022-07-01
Difference 102000000 exceeds tolerance 26259000.000. Presentation or filing-vintage differences need review.
Revenue
$12.92B
Fiscal year ended 2026-07-03Operating income
$4.45B
Fiscal year ended 2026-07-03Free cash flow
$3.51B
Fiscal year ended 2026-07-03Valuation, from the filing
| Public float | $47.69B | Market value of stock held by non-affiliates, as stated on the cover page for 2026-01-02 |
|---|---|---|
| Float per share | $132.27 | Float divided by shares outstanding in the same filing. A floor under the share price on that date, not the price itself. |
| Float / net income | 5.1× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / revenue | 3.7× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / equity | 5.4× | A lower bound on the multiple, because affiliate holdings are excluded. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2026-01-02, not today, and each multiple below it uses the figures for the fiscal year ending 2026-07-03 — the year that filing covered.
Valuation over time
5.1× earnings today, against a median of 13.7× across 6 years on record. Below its own history.
| Float measured | Public float | Float / net income | |
|---|---|---|---|
| 2026-01-02 | $47.69B | 5.1× | |
| 2024-12-27 | $12.24B | 6.5× | |
| 2021-12-31 | $17.00B | 11.0× | |
| 2020-12-31 | $13.50B | 16.4× | |
| 2017-12-29 | $18.90B | 28.0× | |
| 2016-12-30 | $15.00B | 37.8× |
Each float is paired with the fiscal year the filing that stated it covers. Only years where the company reported positive net income appear, because a multiple against a loss is not a multiple.
How this compares in its industry
Percentile among the Computer Storage Devices filers on this site, highest value first. A high percentile means a large figure, which is good for a margin and not for leverage — the ranking says where the company sits, not whether that is where it should be.
| Measure | Reported | Percentile | |
|---|---|---|---|
| Effective tax rate | 4.9% | 0th | |
| Net margin | 72.9% | 100th | |
| Current ratio | 1.33x | 20th | |
| Operating margin | 34.5% | 80th | |
| Revenue YoY growth | 35.7% | 80th | |
| CapEx / revenue | 3.2% | 60th | |
| FCF margin | 27.2% | 60th | |
| Gross margin | 48.9% | 40th | |
| SBC / revenue | 1.6% | 40th |
WESTERN DIGITAL CORP (WDC) reported revenue of $12.92B and net income of $9.42B for the fiscal year ended 2026-07-03. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from WESTERN DIGITAL CORP’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Computer Storage Devices.
Income
| Metric | 2026-07-03 | 2025-06-27 | 2024-06-28 | 2023-06-30 | 2022-07-01 | 2021-07-02 | 2020-07-03 | 2019-06-28 | 2018-06-29 | 2017-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.92B | $9.52B | $6.32B | $6.26B | $18.79B | $16.92B | $16.74B | $16.57B | $20.65B | $19.09B |
| Cost of revenue | $6.61B | $5.83B | $4.54B | $4.86B | $12.92B | $12.40B | $12.96B | $12.82B | $12.94B | $13.02B |
| Gross profit | $6.31B | $3.69B | $1.77B | $1.39B | $5.87B | $4.52B | $3.78B | $3.75B | $7.70B | $6.07B |
| Operating income | $4.45B | $2.33B | -$403.00M | -$548.00M | $2.39B | $1.22B | $335.00M | $87.00M | $3.62B | $1.95B |
| Net income | $9.42B | $1.89B | -$798.00M | -$1.68B | $1.55B | $821.00M | -$250.00M | -$754.00M | $675.00M | $397.00M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 383.00M | shares 359.00M | shares 326.00M | shares 318.00M | shares 316.00M | shares 309.00M | shares 298.00M | shares 292.00M | shares 307.00M | shares 296.00M |
| Pretax income | $9.90B | $1.13B | -$739.00M | -$849.00M | $2.17B | $927.00M | -$46.00M | -$287.00M | $2.08B | $769.00M |
| Income tax expense | $481.00M | -$513.00M | $26.00M | $53.00M | $625.00M | $106.00M | $204.00M | $467.00M | $1.41B | $372.00M |
| Diluted EPS | $24.28 | $5.12 | $-2.61 | $-5.37 | $4.89 | $2.66 | $-0.84 | $-2.58 | $2.20 | $1.34 |
| Selling, general & administrative | $551.00M | $568.00M | $726.00M | $807.00M | $1.12B | $1.10B | $1.15B | $1.32B | $1.47B | $1.44B |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-07-03 | 2025-06-27 | 2024-06-28 | 2023-06-30 | 2022-07-01 | 2021-07-02 | 2020-07-03 | 2019-06-28 | 2018-06-29 | 2017-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $1.58B | $2.11B | $1.55B | $2.02B | $2.33B | $3.37B | $3.05B | $3.46B | $5.00B | $6.35B |
| Total assets | $13.86B | $14.00B | $24.19B | $24.55B | $26.26B | $26.13B | $25.66B | $26.37B | $29.24B | $29.86B |
| Current assets | $5.63B | $5.86B | $8.06B | $7.89B | $9.45B | $9.76B | $9.05B | $8.48B | $10.64B | $11.06B |
| Total liabilities | $5.00B | $8.46B | $13.14B | $12.71B | $14.04B | $15.41B | $16.11B | $16.40B | $17.70B | $18.44B |
| Current liabilities | $4.24B | $5.42B | $6.09B | $5.43B | $5.24B | $4.87B | $4.41B | $3.82B | $4.46B | $4.34B |
| Total equity incl. NCI | $8.86B | $5.31B | $10.82B | $10.96B | $12.32B | $10.80B | $9.55B | $9.97B | $11.53B | $11.42B |
| Temporary (mezzanine) equity | $0 | $229.00M | $229.00M | $876.00M | $0 | $0 | $0 | Unavailable | Unavailable | Unavailable |
| Inventory | $1.51B | $1.29B | $1.39B | $3.70B | $3.64B | $3.62B | $3.07B | $3.28B | $2.94B | $2.34B |
| Accounts receivable | $2.03B | $1.49B | $1.23B | $1.60B | $2.80B | $2.26B | $2.38B | $1.20B | $2.20B | $1.95B |
| Goodwill | $4.32B | $4.32B | $4.32B | $10.04B | $10.04B | $10.07B | $10.07B | $10.08B | $10.08B | $10.01B |
| Long-term debt | $0 | $2.48B | $5.68B | $5.86B | $7.02B | $8.47B | $9.29B | $10.25B | $10.99B | $12.92B |
| Accounts payable | $1.77B | $1.27B | $1.05B | Unavailable | $1.90B | $1.93B | $1.94B | $1.57B | $2.26B | $2.14B |
Cash flow
| Metric | 2026-07-03 | 2025-06-27 | 2024-06-28 | 2023-06-30 | 2022-07-01 | 2021-07-02 | 2020-07-03 | 2019-06-28 | 2018-06-29 | 2017-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $3.93B | $1.69B | -$294.00M | -$408.00M | $1.88B | $1.90B | $824.00M | $1.55B | $4.20B | $3.44B |
| Capital expenditures | $418.00M | $412.00M | $487.00M | $821.00M | $1.12B | $1.15B | $647.00M | $876.00M | $835.00M | $578.00M |
| Investing cash flow | -$429.00M | $150.00M | -$27.00M | -$762.00M | -$1.19B | -$765.00M | $278.00M | -$1.27B | -$1.66B | -$636.00M |
| Financing cash flow | -$4.03B | -$1.61B | $187.00M | $875.00M | -$1.72B | -$817.00M | -$1.51B | -$1.83B | -$3.90B | -$4.60B |
| Net change in cash | -$535.00M | $235.00M | -$144.00M | -$304.00M | -$1.04B | $322.00M | -$407.00M | -$1.55B | -$1.35B | -$1.80B |
| Stock-based compensation | $204.00M | $265.00M | $295.00M | $318.00M | $326.00M | $318.00M | $308.00M | $306.00M | $377.00M | $394.00M |
| Common dividends paid | $174.00M | $44.00M | $0 | $0 | $0 | $0 | $595.00M | $584.00M | $593.00M | $574.00M |
| Common share repurchases | $2.59B | $149.00M | $0 | $0 | Unavailable | $0 | $0 | $563.00M | $591.00M | $0 |
| Depreciation & amortization | $375.00M | $451.00M | $568.00M | $828.00M | $929.00M | $1.21B | $1.57B | $1.81B | $2.06B | $2.13B |
Derived
| Metric | 2026-07-03 | 2025-06-27 | 2024-06-28 | 2023-06-30 | 2022-07-01 | 2021-07-02 | 2020-07-03 | 2019-06-28 | 2018-06-29 | 2017-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $3.51B | $1.28B | -$781.00M | -$1.23B | $758.00M | $752.00M | $177.00M | $671.00M | $3.37B | $2.86B |
| Gross margin | 48.9% | 38.8% | 28.1% | 22.2% | 31.3% | 26.7% | 22.6% | 22.6% | 37.3% | 31.8% |
| Operating margin | 34.5% | 24.5% | -6.4% | -8.8% | 12.7% | 7.2% | 2.0% | 0.5% | 17.5% | 10.2% |
| FCF margin | 27.2% | 13.4% | -12.4% | -19.6% | 4.0% | 4.4% | 1.1% | 4.0% | 16.3% | 15.0% |
| SBC / revenue | 1.6% | 2.8% | 4.7% | 5.1% | 1.7% | 1.9% | 1.8% | 1.8% | 1.8% | 2.1% |
| Current ratio | 1.33x | 1.08x | 1.32x | 1.45x | 1.81x | 2.00x | 2.05x | 2.22x | 2.39x | 2.55x |
| Revenue YoY growth | 35.7% | 50.7% | 1.0% | -66.7% | 11.1% | 1.1% | 1.0% | -19.8% | 8.1% | Unavailable |
| Net margin | 72.9% | 19.8% | -12.6% | -26.9% | 8.2% | 4.9% | -1.5% | -4.6% | 3.3% | 2.1% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 3.2% | 4.3% | 7.7% | 13.1% | 6.0% | 6.8% | 3.9% | 5.3% | 4.0% | 3.0% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 4.9% | -45.4% | Unavailable | Unavailable | 28.8% | 11.4% | Unavailable | Unavailable | 67.6% | 48.4% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open WDC in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-10-23View SEC filing
10-K · Filed 2026-08-14View SEC filing
10-Q · Filed 2026-05-01View SEC filing
10-Q · Filed 2026-01-30View SEC filing
10-Q · Filed 2025-10-31View SEC filing
10-K · Filed 2025-08-14View SEC filing
Reconciliation checks needing review
2 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2021-07-02
Difference 79000000 exceeds tolerance 26132000.000. Presentation or filing-vintage differences need review.