US · STX
Seagate Technology Holdings plc
- Sector
- Technology · Computer Hardware
- Headquarters
- Dublin D02 NX53
- Website
- seagate.com
Price · as of 2025-06-27
$726.93
Market cap 88.94B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $111.30 | -84.69% |
| Intrinsic Value(DCF) | $80.00 | -88.99% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $313.50 | -56.87% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $5.93 | $34.97 | $3.16 | $8.60 | $5.09 |
| 2012 | $16.88 | $65.42 | $289.98 | $27.61 | $287.25 |
| 2013 | $22.71 | $50.92 | $17.01 | $12.03 | $21.38 |
| 2014 | $36.51 | $51.80 | $9.51 | $5.31 | $18.27 |
| 2015 | $29.80 | $54.90 | $6.43 | $2.76 | $44.74 |
| 2016 | $23.86 | $20.33 | $0.00 | $0.00 | $0.00 |
| 2017 | $22.51 | $32.14 | $0.85 | $0.00 | $12.72 |
| 2018 | $37.03 | $43.67 | $4.69 | $0.00 | $48.29 |
| 2019 | $42.79 | $49.65 | $6.74 | $1.03 | $10.24 |
| 2020 | $38.61 | $40.83 | $6.21 | $0.00 | $35.55 |
| 2021 | $72.47 | $54.97 | $3.48 | $0.00 | $52.46 |
| 2022 | $61.38 | $54.84 | $11.94 | $0.00 | $126.90 |
| 2023 | $61.13 | $29.24 | $0.00 | $0.00 | $68.69 |
| 2024 | $94.77 | $55.42 | $0.00 | $0.00 | $0.00 |
| 2025 | $187.08 | $111.30 | $8.62 | $0.00 | $313.50 |
AI valuation
Our deep-learning model estimates Seagate Technology Holdings plc's (STX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $111.30
- Current price
- $726.93
- AI upside
- -84.69%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$80.00
-88.99% upside
Graham-Dodd
—
— upside
Graham Formula
$313.50
-56.87% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| STX | Seagate Technology Holdin… | $726.93 | 88.94B | -85% | -89% | — | -57% | 27.00 | -87.55 | 4.36 | 21.17 | 8.22 | -23.69 | 35.18% | 20.78% | 16.15% | -151.13% | 53.55% | 18.64% | -11.86 | 5.89 | 1.38 | 0.74 | 2.15 | 32848.00% | 3886.00% | 2319.00% | 2.06% | 0.41 | 23.87% | 1.51% | 40.80% | 1.51% | 23.36 | 53.96 | 4.85 | 3.45 |
| ADSK | Autodesk, Inc. | $245.87 | 52.37B | -8% | -53% | -92% | -61% | 46.80 | 17.27 | 7.76 | 29.33 | 2178.12 | -30.63 | 96.75% | 26.48% | 16.59% | 39.68% | 38.85% | 9.65% | 0.90 | — | 0.85 | 0.69 | 0.27 | 215.00% | 1052.00% | 6007.00% | 4.58% | 0.42 | 74.40% | 0.00% | 0.00% | 3.57% | 29.40 | 21.89 | 7.78 | 4.12 |
| DDOG | Datadog, Inc. | $111.96 | 39.47B | -20% | +105% | -90% | -90% | 358.17 | 10.34 | 11.26 | 136.79 | — | 12.11 | 79.96% | -1.29% | 3.14% | 3.34% | -6.49% | 1.73% | 0.41 | -4.01 | 3.38 | 3.28 | 4.35 | -4118.00% | 2768.00% | 1970.00% | 2.59% | 0.66 | 172.50% | 0.00% | 0.00% | 0.00% | -803.41 | 35.63 | 10.40 | 9.16 |
| EA | Electronic Arts Inc. | $200.57 | 50.19B | -33% | -65% | -93% | -86% | 34.85 | 6.12 | 5.24 | 19.34 | — | 54.49 | 79.32% | 20.37% | 15.02% | 16.13% | 16.91% | 8.69% | 0.35 | 26.21 | 0.95 | 0.85 | 0.04 | -962.00% | -131.00% | -1219.00% | 4.76% | 0.60 | 29.60% | 0.51% | 17.80% | 6.93% | 25.68 | 21.01 | 5.23 | 5.64 |
| FTNT | Fortinet, Inc. | $79.03 | 60.56B | +2% | +4% | -83% | -31% | 31.75 | 47.55 | 8.65 | 22.82 | 422.04 | 66.65 | 80.84% | 30.62% | 27.26% | 135.72% | -115.01% | 18.39% | 0.81 | 103.58 | 1.17 | 1.05 | -0.61 | 752.00% | 1417.00% | 1844.00% | 3.78% | 0.51 | -152.08% | 0.00% | 0.00% | 3.89% | 27.02 | 25.27 | 8.27 | 5.20 |
| INFY | Infosys Limited | $14.44 | 58.55B | +113% | -43% | — | -38% | 23.49 | 6.62 | 3.85 | 13.96 | — | 7.65 | 30.46% | 21.12% | 16.39% | 29.05% | 36.48% | 18.63% | 0.09 | 82.74 | 2.27 | 2.09 | -0.37 | 0.00% | 385.00% | 4185.00% | 5.50% | 0.87 | 51.50% | 3.25% | 76.40% | 4.77% | 17.37 | 17.30 | 3.67 | 10.74 |
| MPWR | Monolithic Power Systems,… | $1,142.74 | 54.75B | -48% | -31% | -88% | -63% | 89.11 | 14.75 | 19.67 | 68.78 | — | 14.89 | 55.18% | 26.11% | 22.07% | 17.94% | 24.60% | 15.57% | 0.00 | — | 5.91 | 4.09 | -1.41 | -6515.00% | 2643.00% | 372.00% | 1.21% | 2.27 | 27.98% | 0.00% | 0.00% | 0.77% | 73.60 | 80.50 | 19.22 | 60.18 |
| MSI | Motorola Solutions, Inc. | $482.26 | 80.32B | -29% | -43% | — | -58% | 37.51 | 33.52 | 6.92 | 25.36 | 98.07 | -10.78 | 50.18% | 25.12% | 18.44% | 104.74% | 26.27% | 12.68% | 4.05 | 8.04 | 1.04 | 0.81 | 2.44 | 3824.00% | 800.00% | 2052.00% | 3.18% | 0.47 | 29.97% | 0.90% | 33.80% | 2.33% | 30.46 | 34.76 | 7.65 | 4.16 |
| NXPI | NXP Semiconductors N.V. | $227.01 | 57.36B | -20% | -53% | — | -81% | 28.10 | 5.65 | 4.63 | 17.26 | — | -31.73 | 54.43% | 26.98% | 16.47% | 21.01% | 14.66% | 7.93% | 1.22 | 8.62 | 2.05 | 1.11 | 2.35 | -1829.00% | -274.00% | 1791.00% | 4.27% | 0.73 | 13.45% | 1.80% | 50.70% | 3.39% | 19.86 | 27.14 | 5.36 | 3.17 |
| SMCI | Super Micro Computer, Inc… | $32.39 | 19.4B | +130% | +817,440% | -40% | +187% | 22.87 | 3.81 | 1.09 | 17.75 | — | 3.81 | 11.06% | 5.70% | 4.77% | 17.90% | 18.41% | 8.80% | 0.76 | 21.03 | 5.25 | 3.15 | -0.29 | 0.00% | 4659.00% | -15870.00% | 6.39% | 0.71 | 25.88% | 0.00% | 0.00% | 4.60% | 18.83 | 15.40 | 1.07 | 4.92 |
| WDC | Western Digital Corporati… | $279.70 | 94.83B | -65% | -80% | -90% | +9% | 16.87 | 6.00 | 3.35 | 17.80 | — | 32.13 | 38.78% | 24.52% | 19.55% | 23.42% | 18.66% | 9.89% | 0.96 | 6.54 | 1.08 | 0.73 | 1.53 | -29617.00% | 5070.00% | -26440.00% | 4.03% | 0.31 | 10.27% | 0.14% | 2.30% | 10.98% | 14.78 | 26.86 | 3.62 | 3.54 |
About Seagate Technology Holdings plc
Seagate Technology Holdings plc provides data storage technology and solutions in Singapore, the United States, the Netherlands, and internationally. It provides mass capacity storage products, including enterprise nearline hard disk drives (HDDs), enterprise nearline solid state drives (SSDs), enterprise nearline systems, video and image HDDs, and network-attached storage drives. The company also offers legacy applications comprising Mission Critical HDDs and SSDs; external storage solutions under the Seagate Ultra Touch, One Touch, and Expansion product lines, as well as under the LaCie brand name; desktop drives; notebook drives, DVR HDDs, and gaming SSDs. In addition, it provides Lyve edge-to-cloud mass capacity platform. The company sells its products primarily to OEMs, distributors, and retailers. Seagate Technology Holdings plc was founded in 1978 and is based in Dublin, Ireland.
- CEO
- William David Mosley
- Employees
- 30K
- Beta
- 1.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($80.00 ÷ $726.93) − 1 = -88.99% (DCF, example).