STX Seagate Technology Holdings plc
Technology
Price
$814.63
Intrinsic value
$178.47
Buy price
$142.77
Discount
-356.5%
DCF walkthrough
Near-term growth (g1)18.20%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,674,000,000.00
- Total debt
- $3,897,999,872.00
- Cash & STI
- $1,704,000,000.00
- Shares out.
- 232,000,000
Overvalued
Intrinsic value$178.47
Buy price (with MOS)$142.78
Current price$814.63
Discount to intrinsic value-356.4%
7-step quality scorecard
ROE quality
HIGH_DISTORTED- Average ROE
- 146.9%
- Current ROE
- 146.9%
- Minimum ROE
- 146.9%
Debt quality
LEVERAGED- Debt / Equity
- 1.80x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.15x
Technical chart
Confluence: WEAK (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 8.9%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.