Valuation Dell Technologies Inc.

Equities

Market Closed - Nyse Other stock markets 01:32:58 21/04/2026 am IST			5-day change	1st Jan Change
204.24 ^USD	+3.91%		+7.61%	+62.25%

20/04	Fermi stock drops sharply after CEO and CFO departures	RE
20/04	Fermi shares plummet as CEO and CFO step down; appoints new chair	AN

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	42,961	28,652	59,897	73,503	75,838	1,31,888	-	-
Change	-	-33.31%	109.05%	22.72%	3.18%	73.91%	-	-
Enterprise Value (EV) ¹	60,438	49,633	78,525	94,437	95,813	1,50,295	1,47,941	1,45,761
Change	-	-17.88%	58.21%	20.26%	1.46%	56.86%	-1.57%	-1.47%
P/E ratio	8x	12.3x	19.4x	16.5x	13.2x	18.1x	16.6x	13.7x
PBR	-25.4x	-9.66x	-25.2x	-50.1x	-31.8x	-123x	36.4x	51.7x
PEG	-	-0.2x	0.6x	0.4x	0.4x	0.6x	1.87x	0.6x
Capitalization / Revenue	0.42x	0.28x	0.68x	0.77x	0.67x	0.93x	0.87x	0.83x
EV / Revenue	0.6x	0.49x	0.89x	0.99x	0.84x	1.06x	0.97x	0.91x
EV / EBITDA	6.26x	4.6x	7.74x	8.6x	7.65x	10.2x	9.25x	8.63x
EV / EBIT	7.76x	5.75x	10.2x	11.1x	9.59x	12.8x	11.6x	10.4x
EV / FCF	8.05x	88.3x	13.3x	48.2x	11.2x	16.1x	15x	12.9x
FCF Yield	12.4%	1.13%	7.54%	2.07%	8.93%	6.21%	6.68%	7.73%
Dividend per Share ²	-	1.32	1.48	1.78	1.78	2.46	2.771	3.043
Rate of return	-	3.3%	1.75%	1.69%	1.56%	1.2%	1.36%	1.49%
EPS ²	7.03	3.24	4.36	6.38	8.68	11.28	12.29	14.89
Distribution rate	-	40.7%	33.9%	27.9%	20.5%	21.8%	22.6%	20.4%
Net sales ¹	1,01,229	1,02,301	88,425	95,567	1,13,538	1,41,905	1,51,853	1,59,517
EBITDA ¹	9,660	10,779	10,148	10,985	12,523	14,733	15,986	16,899
EBIT ¹	7,785	8,637	7,678	8,529	9,991	11,751	12,803	14,077
Net income ¹	5,563	2,442	3,211	4,592	5,936	7,296	7,774	9,122
Net Debt ¹	17,477	20,981	18,628	20,934	19,975	18,407	16,053	13,874
Reference price ²	56.24	40.01	84.80	105.35	114.44	204.24	204.24	204.24
Nbr of stocks (in thousands)	7,63,885	7,16,128	7,06,335	6,97,705	6,62,690	6,45,748	-	-
Announcement Date	24/02/22	02/03/23	29/02/24	27/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DELL TECHNOLOGIES INC.	17.42x	1.02x	9.86x	1.25%	13TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	46.64x	10.84x	31.13x	0.53%	12TCr
HEWLETT PACKARD ENTERPRISE COMPANY	27.65x	1.25x	7.5x	2.15%	3.51TCr
ASIA VITAL COMPONENTS CO., LTD.	27.28x	3.99x	16.34x	1.36%	2.98TCr
DAWNING INFORMATION INDUSTRY CO., LTD.	49.68x	-	-	0.35%	1.93TCr
HP INC.	8.11x	0.42x	5.36x	6.04%	1.82TCr
LENOVO GROUP LIMITED	11.12x	0.19x	3.78x	3.6%	1.79TCr
TD SYNNEX CORPORATION	16.1x	0.28x	8.69x	0.9%	1.72TCr
SHARETRONIC DATA TECHNOLOGY CO., LTD.	59.12x	-	-	0.15%	1.61TCr
LOGITECH INTERNATIONAL S.A.	21.23x	2.72x	15.34x	1.55%	1.48TCr
Average	28.44x	2.59x	12.25x	1.79%	4.18TCr
Weighted average by Cap.	30.06x	4.39x	16.63x	1.34%