Seagate Technology Holdings plc (STX) DCF Valuation
A discounted-cash-flow model values Seagate Technology Holdings plc (STX) at about $43.55 (TGM base case). Today's price of $846.01 sits above that range — by these conservative assumptions it looks richly valued; the reverse-DCF below is the better lens for a high-growth name.
Current Price
$846.01
Fair-Value Range
$43.55
Market-Implied Growth
—
STX DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $846.0M · 0.22B shares · net debt $4.1B
Estimated Fair Value
$43.55
-94.9% vs $846.01
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $846.01; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $58.57 | $62.51 | $67.17 | $72.76 | $79.59 |
| 9.0% | $47.72 | $50.42 | $53.53 | $57.16 | $61.44 |
| 10.0% | $39.46 | $41.38 | $43.55 | $46.04 | $48.90 |
| 11.0% | $32.97 | $34.38 | $35.95 | $37.71 | $39.72 |
| 12.0% | $27.74 | $28.79 | $29.96 | $31.26 | $32.70 |
About Seagate Technology Holdings plc
Seagate Technology Holdings plc, headquartered in Dublin, Ireland, is a global provider of advanced data storage technology and solutions, with operations spanning Singapore, the United States, the Netherlands, and other international regions. The company's extensive product portfolio encompasses a wide array of mass capacity storage offerings. These include enterprise-grade nearline hard disk drives (HDDs), solid-state drives (SSDs), and complete enterprise nearline systems, alongside specialized HDDs for video and imaging, and network-attached storage (NAS) drives. Beyond these, Seagate also supports legacy systems with Mission Critical HDDs and SSDs. Its consumer-focused segment features external storage devices sold under popular lines such as Seagate Ultra Touch, One Touch, and Expansion, as well as the premium LaCie brand. The company's product range further extends to internal desktop and notebook drives, HDDs for digital video recorders (DVRs), and high-performance gaming SSDs. Moreover, Seagate delivers the Lyve edge-to-cloud platform, an innovative solution designed for managing and transferring vast amounts of data. Its clientele primarily consists of original equipment manufacturers (OEMs), distributors, and retailers. Established in 1978, Seagate Technology Holdings plc continues to be a leader in the data storage industry.
- Sector
- Technology
- Industry
- Computer Hardware
- CEO
- William David Mosley