Seagate Technology Holdings plc (STX)
Computer Storage Devices
Latest Price
$805.55
TTM P/E
--
Normalized P/E
179.43
Div Yield
0.36%
Book Value
5.05
P/B Ratio
159.64
Valuation metrics
adjust assumptions →EPS: $13.90
Book value / share: $10.19
Formula: √(22.5 × EPS × BVPS)
Graham Number
$56.45
93% downside
Norm. op. income: $1.5B (median of 7yr)
Tax rate: 5%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$58.54
93% downside
Base FCF: $1.1B (median of recent 5yr)
Growth: 3%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$70.11
91% downside
EPS: $13.90
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$208.50
74% downside