Every figure this model derived for WDC, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-07-03.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 418,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-07-03 |
| cash | 1,579,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-07-03 |
| current assets | 5,634,000,000 | AssetsCurrent |
2026-07-03 |
| current liabilities | 4,240,000,000 | LiabilitiesCurrent |
2026-07-03 |
| equity | 8,864,000,000 | StockholdersEquity |
2026-07-03 |
| interest expense | 165,000,000 | InterestExpenseNonoperating |
2026-07-03 |
| ocf | 3,929,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-07-03 |
| revenue | 12,919,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-07-03 |
| sbc | 204,000,000 | ShareBasedCompensation |
2026-07-03 |
The figures themselves rather than their scores — what somebody looking up WDC on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 38.95 |
| current ratio | 1.33 |
| current ratio reported | 1.33 |
| dilution pct | 6.58 |
| ebit cagr | 29.54 |
| ebit yoy | 90.79 |
| fcf margin | 27.18 |
| growth cv | 7.7 |
| interest cover | 26.99 |
| net debt ebitda | 0.11 |
| operating margin | 34.47 |
| owner earnings margin | 25.6 |
| revenue growth | 35.7 |
| revenue growth per share | 27.33 |
| roic | 37.47 |
| rpo growth | -66.67 |
| rule of 40 | 70.17 |
| sbc pct revenue | 1.58 |
What this model itself distrusts about WDC's figures. Written by the derivation as it ran, not added afterwards.