Valuation models
price $644.58 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused671.29 – 842.24747.2314% undervaluedDCF · Perpetuity growth · 10y1,142.35 – 1,459.251,283.1750% undervaluedDCF · EBITDA exit · 5y627.14 – 676.46651.181% undervaluedDCF · EBITDA exit · 10y1,091.29 – 1,249.641,167.0645% undervaluedP/E · peers—615.505% overvaluedP/E · own history356.67 – 1,679.08984.2835% undervaluedPEG—1,003.5636% undervaluedEV/EBITDA · peers—437.9547% overvaluedEV/Revenue · peers—348.1685% overvaluedEarnings power value35.70 – 48.6741.371458% overvaluedDividend discount38.84 – 65.8351.321156% overvaluedWall St. consensus target—960.0033% belowCost of capital (WACC)—11.93%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
747.23
Seagate Technology closed at $644.58 — undervalued by 14% vs model.
671.29the model's range842.24
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
41.37 – 1,283.17
Wall St. target
960.00 33% below
Below model, 1y
2 of 88 days
How it is valued
Valued asCyclical
High revenue growth (~36% recent)High profitability (26% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.