GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Western Digital Corp (BSP:W1DC34) » Definitions » Cyclically Adjusted FCF per Share

Western Digital (BSP:W1DC34) Cyclically Adjusted FCF per Share : R$20.63 (As of Mar. 2024)


View and export this data going back to 2019. Start your Free Trial

What is Western Digital Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Western Digital's adjusted free cash flow per share for the three months ended in Mar. 2024 was R$-0.580. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is R$20.63 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Western Digital's average Cyclically Adjusted FCF Growth Rate was -22.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -7.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -4.70% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 4.60% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Western Digital was 154.40% per year. The lowest was -72.10% per year. And the median was 8.80% per year.

As of today (2024-06-06), Western Digital's current stock price is R$383.38. Western Digital's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was R$20.63. Western Digital's Cyclically Adjusted Price-to-FCF of today is 18.58.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Western Digital was 22.22. The lowest was 4.10. And the median was 8.88.


Western Digital Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Western Digital's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Western Digital Cyclically Adjusted FCF per Share Chart

Western Digital Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 37.57 37.52 37.53 27.93

Western Digital Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 30.07 27.93 22.71 21.67 20.63

Competitive Comparison of Western Digital's Cyclically Adjusted FCF per Share

For the Computer Hardware subindustry, Western Digital's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Western Digital's Cyclically Adjusted Price-to-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Western Digital's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Western Digital's Cyclically Adjusted Price-to-FCF falls into.



Western Digital Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Western Digital's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=-0.58/131.7762*131.7762
=-0.580

Current CPI (Mar. 2024) = 131.7762.

Western Digital Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 5.091 100.560 6.671
201409 6.497 100.428 8.525
201412 1.077 99.070 1.433
201503 7.108 99.621 9.402
201506 4.415 100.684 5.778
201509 6.572 100.392 8.627
201512 7.446 99.792 9.832
201603 5.563 100.470 7.296
201606 2.625 101.688 3.402
201609 2.922 101.861 3.780
201612 10.427 101.863 13.489
201703 9.152 102.862 11.725
201706 8.971 103.349 11.439
201709 9.961 104.136 12.605
201712 10.308 104.011 13.060
201803 8.517 105.290 10.660
201806 7.442 106.317 9.224
201809 5.901 106.507 7.301
201812 3.294 105.998 4.095
201903 -0.237 107.251 -0.291
201906 0.196 108.070 0.239
201909 1.503 108.329 1.828
201912 1.336 108.420 1.624
202003 0.242 108.902 0.293
202006 -0.749 108.767 -0.907
202009 0.463 109.815 0.556
202012 3.117 109.897 3.738
202103 -2.304 111.754 -2.717
202106 10.766 114.631 12.376
202109 4.611 115.734 5.250
202112 6.463 117.630 7.240
202203 1.685 121.301 1.831
202206 0.240 125.017 0.253
202209 -5.161 125.227 -5.431
202212 -3.678 125.222 -3.871
202303 -8.246 127.348 -8.533
202306 -2.854 128.729 -2.922
202309 -11.468 129.860 -11.637
202312 -3.648 129.419 -3.714
202403 -0.580 131.776 -0.580

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Western Digital  (BSP:W1DC34) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Western Digital's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=383.38/20.63
=18.58

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Western Digital was 22.22. The lowest was 4.10. And the median was 8.88.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Western Digital Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Western Digital's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Western Digital (BSP:W1DC34) Business Description

Industry
Address
5601 Great Oaks Parkway, San Jose, CA, USA, 95119
Western Digital is a leading vertically integrated supplier of data storage solutions, spanning both hard disk drives and solid-state drives. In the HDD market it forms a practical duopoly with Seagate, and it is the largest global producer of NAND flash chips for SSDs in a joint venture with competitor Kioxia.

Western Digital (BSP:W1DC34) Headlines

No Headlines