Dell Technologies Inc.

Dell Technologies Inc.

DELLยทNYSE

$421.25

-9.6%
TechnologyComputer Hardware

Dell Technologies Inc. designs, develops, manufactures, markets, sells, and supports information technology (IT) solutions, products, and services worldwide. The company operates through three segments: Infrastructure Solutions Group (ISG), Client Solutions Group (CSG), and VMware. The ISG segment provides traditional and next-generation storage solutions; and rack, blade, tower, and hyperscale servers. This segment also offers networking products and services that help its business customers to transform and modernize their infrastructure, mobilize and enrich end-user experiences, and accelerate business applications and processes; attached software and peripherals; and support and deployment, configuration, and extended warranty services. The CSG segment provides desktops, workstations, and notebooks; displays and projectors; attached and third-party software and peripherals, as well as support and deployment, configuration, and extended warranty services. The VMware segment supports customers in the areas of hybrid and multi-cloud, modern applications, networking, security, and digital workspaces, helping customers to manage IT resource across private clouds and complex multi-cloud, multi-device environments. Dell Technologies Inc. also provides information security; and cloud software and infrastructure-as-a-service solutions that enable customers to migrate, run, and manage mission-critical applications in cloud-based IT environments. The company was formerly known as Denali Holding Inc. and changed its name to Dell Technologies Inc. in August 2016. Dell Technologies Inc. was founded in 1984 and is headquartered in Round Rock, Texas.

At a Glance

Live Snapshot
Market Cap$279.82B
EPS8.9600
P/E Ratio47.01
Earnings Date06/04/2026
Dell Technologies Inc.

Dell Technologies Inc. Fair Value Envelope

DELL ยท NYSE

Our analysis suggests that DELL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $421.25, this represents a potential HIDDEN relative to our calculated worth for Dell Technologies Inc..

Intrinsic Value
Current Price: $421.25

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$96,908.4B
+ Cash & Equivalents$11.5B
Firm Value$96,919.9B
- Debt$31.5B
Equity Value$96,888.4B
/ Shares Outstanding672,362,550B
DCF Value$144.1K
UNDERVALUED BY 34108%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$22.4B
$44.7B
$89.5B
$179.0B
$357.9B
$715.8B
$1,431.7B
$2,863.4B
$5,726.7B
$11,453.4B
Maintenance CapEx
-$1.1B
-$2.1B
-$4.2B
-$8.4B
-$16.9B
-$33.7B
-$67.4B
-$134.8B
-$269.6B
-$539.2B
Owner Earnings
$21.3B
$42.6B
$85.3B
$170.5B
$341.1B
$682.1B
$1,364.3B
$2,728.6B
$5,457.1B
$10,914.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$19.7B
$36.6B
$67.7B
$125.3B
$232.1B
$429.9B
$796.0B
$1,474.2B
$2,729.9B
$5,055.4B
Terminal Value represents 88.7% of Enterprise Value