Valuation Dell Technologies Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 11/09/2024 am IST			Pre-market 06:44:35 pm
106.64 ^USD	+0.71%		107.34	+0.66%

01:25pm	Analyst recommendations: Exxon Mobil, Accenture, Citigroup, Morgan Stanley...
12:59pm	Dell Technologies to Continue Workforce Reduction in Fiscal 2025	MT

Fiscal Period: February	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	35,589	57,862	45,375	30,378	60,971	75,427	-	-
Change	-	62.58%	-21.58%	-33.05%	100.71%	23.71%	-	-
Enterprise Value (EV) ¹	78,343	91,645	62,852	51,359	60,971	93,369	91,777	89,758
Change	-	16.98%	-31.42%	-18.29%	18.71%	53.14%	-1.7%	-2.2%
P/E ratio	8.09x	18.3x	8.45x	13.1x	19.8x	18.5x	15.4x	12.6x
PBR	-23x	23.4x	-26.9x	-10.2x	-	-65.7x	-	10.3x
PEG	-	-0.6x	0.1x	-0.2x	0.6x	0.6x	0.7x	0.6x
Capitalization / Revenue	0.38x	0.61x	0.45x	0.3x	0.69x	0.77x	0.72x	0.68x
EV / Revenue	0.85x	0.97x	0.62x	0.5x	0.69x	0.96x	0.87x	0.81x
EV / EBITDA	6.65x	7.19x	6.51x	4.76x	6.01x	8.44x	7.35x	6.52x
EV / EBIT	7.72x	8.49x	8.07x	5.95x	7.94x	11.2x	9.65x	8.54x
EV / FCF	11.7x	9.83x	8.37x	91.4x	-	17.9x	11x	12.2x
FCF Yield	8.57%	10.2%	12%	1.09%	-	5.58%	9.08%	8.18%
Dividend per Share ²	-	-	-	1.32	-	1.788	1.988	2.187
Rate of return	-	-	-	3.11%	-	1.68%	1.86%	2.05%
EPS ²	6.03	4.22	7.03	3.24	4.36	5.755	6.944	8.44
Distribution rate	-	-	-	40.7%	-	31.1%	28.6%	25.9%
Net sales ¹	92,501	94,389	1,01,229	1,02,301	88,425	97,463	1,05,110	1,10,616
EBITDA ¹	11,787	12,747	9,660	10,779	10,148	11,062	12,489	13,765
EBIT ¹	10,148	10,798	7,785	8,637	7,678	8,300	9,508	10,507
Net income ¹	4,616	3,250	5,563	2,442	3,211	4,094	5,399	6,303
Net Debt ¹	42,754	33,783	17,477	20,981	-	17,941	16,350	14,331
Reference price ²	48.77	77.17	59.40	42.42	86.32	106.64	106.64	106.64
Nbr of stocks (in thousands)	7,29,736	7,49,804	7,63,885	7,16,128	7,06,335	7,07,309	-	-
Announcement Date	27/02/20	25/02/21	24/02/22	02/03/23	29/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DELL TECHNOLOGIES INC.	18.53x	0.96x	8.44x	+1.68%	7.54TCr
HP INC.	12.49x	0.72x	7.37x	+3.31%	3.23TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	17.94x	2.75x	11.27x	+2.72%	2.15TCr
HEWLETT PACKARD ENTERPRISE COMPANY	9.77x	0.91x	4.92x	+3.23%	2.09TCr
LENOVO GROUP LIMITED	11.47x	0.21x	3.79x	+4.00%	1.43TCr
LOGITECH INTERNATIONAL S.A.	22.77x	2.58x	14.55x	+1.52%	1.3TCr
ASUSTEK COMPUTER INC.	12.2x	0.54x	9.12x	+5.30%	1.22TCr
TD SYNNEX CORPORATION	13.11x	0.21x	6.85x	+1.46%	941.68Cr
WISTRON CORPORATION	14.39x	0.32x	6.21x	+4.75%	840.45Cr
PEGATRON CORPORATION	13.97x	0.19x	6.64x	+4.82%	817.17Cr
Average	14.66x	0.94x	7.92x	+3.28%	2.16TCr
Weighted average by Cap.	15.58x	1.03x	8.10x	+2.75%