Valuation Dell Technologies Inc.

Equities

Market Closed - Nyse Other stock markets 00:01:20 16/05/2026 +04			5-day change	1st Jan Change
241.99 ^USD	-2.38%		-7.09%	+92.24%

05-15	JPMorgan Adjusts Price Target on Dell Technologies to $280 From $205, Maintains Overweight Rating	MT
05-14	Kioxia America, Inc. and Dell Technologies Deliver High-Density Server with 9.8 Pb of Flash Storage	CI

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	157,189	-	-
Change	-	-33.31%	109.05%	22.72%	3.18%	107.27%	-	-
Enterprise Value (EV) ¹	60,438	49,633	78,525	94,437	95,813	175,483	173,182	171,423
Change	-	-17.88%	58.21%	20.26%	1.46%	83.15%	-1.31%	-1.02%
P/E ratio	8x	12.3x	19.4x	16.5x	13.2x	21.7x	19.3x	15.7x
PBR	-25.4x	-9.66x	-25.2x	-50.1x	-31.8x	-80.8x	43.2x	61.3x
PEG	-	-0.2x	0.6x	0.4x	0.4x	0.8x	1.6x	0.7x
Capitalization / Revenue	0.42x	0.28x	0.68x	0.77x	0.67x	1.11x	1.03x	0.97x
EV / Revenue	0.6x	0.49x	0.89x	0.99x	0.84x	1.24x	1.13x	1.06x
EV / EBITDA	6.26x	4.6x	7.74x	8.6x	7.65x	11.9x	10.8x	10.1x
EV / EBIT	7.76x	5.75x	10.2x	11.1x	9.59x	15x	13.5x	12.1x
EV / FCF	8.05x	88.3x	13.3x	48.2x	11.2x	18.8x	17.5x	15.2x
FCF Yield	12.4%	1.13%	7.54%	2.07%	8.93%	5.32%	5.71%	6.57%
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%	1.02%	1.15%	1.26%
EPS ²	7.03	3.24	4.36	6.38	8.68	11.15	12.53	15.43
Distribution rate	-	40.7%	33.9%	27.9%	20.5%	22.1%	22.1%	19.7%
Net sales ¹	101,229	102,301	88,425	95,567	113,538	141,946	153,008	161,562
EBITDA ¹	9,660	10,779	10,148	10,985	12,523	14,788	16,092	16,942
EBIT ¹	7,785	8,637	7,678	8,529	9,991	11,715	12,865	14,201
Net income ¹	5,563	2,442	3,211	4,592	5,936	7,330	7,905	9,661
Net Debt ¹	17,477	20,981	18,628	20,934	19,975	18,294	15,993	14,234
Reference price ²	56.24	40.01	84.80	105.35	114.44	241.99	241.99	241.99
Nbr of stocks (in thousands)	763,885	716,128	706,335	697,705	662,690	649,568	-	-
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.	21.7x	1.24x	11.88x	1.02%	157B
SEAGATE TECHNOLOGY HOLDINGS PLC	60.74x	14.97x	40.97x	0.37%	178B
HEWLETT PACKARD ENTERPRISE COMPANY	32.42x	1.46x	8.78x	1.71%	43.92B
ASIA VITAL COMPONENTS CO., LTD.	26.43x	4.11x	15.41x	1.32%	30.4B
DAWNING INFORMATION INDUSTRY CO., LTD.	49.03x	-	-	0.64%	20.31B
LENOVO GROUP LIMITED	12.21x	0.22x	4.21x	3.28%	19.68B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	71.57x	-	-	0.13%	19.51B
HP INC.	8.49x	0.44x	5.55x	5.77%	19.03B
TD SYNNEX CORPORATION	17.11x	0.3x	9.04x	0.84%	18.51B
HUAQIN CO., LTD.	23.57x	0.62x	19x	0.99%	17.79B
Average	32.33x	2.92x	14.35x	1.61%	52.49B
Weighted average by Cap.	38.11x	6.36x	22.11x	1.07%