WDC Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q1 '26 31.03.2026	Q4 '25 31.12.2025
Market & Enterprise Value
Market Cap	148.71B EUR	230.58B EUR	93.32B EUR	58.57B EUR
Enterprise Value	141.42B EUR	230.05B EUR	92.85B EUR	61.25B EUR
Valuation Multiples
Trailing P/E	14.76x	24.8x	14.39x	17.85x
Forward P/E	12.4x	--	--	--
Price to Sales	11.51x	17.85x	7.92x	6.94x
Price to Book	18.99x	26.01x	9.64x	7.98x
EV/Revenue	10.95x	17.81x	7.88x	7.26x
EV/EBITDA	28.27x	57.13x	11.76x	16.06x
Price to FCF (P/FCF)	65.55x	65.67x	32.12x	30.4x
EV/FCF	62.33x	65.52x	31.96x	31.79x
FCF Yield	1.53%	1.52%	3.11%	3.29%