Everpure Inc (P) is overvalued and Western Digital Corp (WDC) is overvalued.
Both trade above our estimate of their intrinsic value. WDC is the closer of the two: -34%, against -548% for P.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 11.5% (average of 2 methods) values the shares at $17.11; the price of $110.89 is 548% above that value.
Leak Score 55/100 on 9 of 12 signals
A 9.6x revenue multiple, adjusted for growth and margin, values the shares at $347.40; the price of $464.60 is 34% above that value.
Leak Score 58/100 on 10 of 12 signals
| Metric | P | WDC |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $110.89 | $464.60 |
| Intrinsic value | $17.11 | $347.40 |
| Margin of safety | -548% | -34% |
| Leak Score | 55/100 (9/12) | 58/100 (10/12) |
| Market cap | $37.0B | $167.5B |
| Revenue growth, 5 years | 16.8% | -5.3% |
| Operating margin | 5.3% | 35.6% |
| Net margin | 5.9% | 72.0% |
| Return on equity | 17.7% | 131.4% |
| Debt to equity | 0.15 | 0.13 |
| P/E | 151.3x | 19.2x |
| Forward P/E | 31.2x | 14.3x |
| P/B | 24.0x | 18.9x |
| Dividend yield | — | 0.1% |