Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Seagate Technology Holdings plc
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-81.1% vs price
Base Case (Median)
-71.5% vs price
Bull Case (75th pct.)
-53.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $193.61 | -71.5% | High (40%) |
| PE Comparable | $362.87 | -46.6% | Medium (25%) |
| Growth Trajectory DCF | $375.67 | -44.7% | Medium (20%) |
| Graham Number | $55.63 | -91.8% | Low (10%) |
| EV/EBITDA | $184.05 | -72.9% | Medium (20%) |
| EV/FCF | $273.54 | -59.7% | Medium (20%) |
| Earnings Power Value | $73.26 | -89.2% | Medium (50%) |
Based on 7 out of 7 methods, STX appears overvalued at the current price of $679.00. The base case fair value of $193.61 implies 71.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.