Valuation Dell Technologies Inc.

Equities

Market Closed - Nyse Other stock markets 21:02:41 09/02/2026 GMT			5-day change	1st Jan Change
120.91 ^USD	-0.12%		+5.65%	-3.95%

02-09	Lenovo Announces Management Changes	CI
02-06	Diary - Europe's STOXX 600 Corporate Earnings Week Ahead	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	54,653	43,396	29,089	58,541	72,282	80,126	-	-
Change	-	-20.6%	-32.97%	101.25%	23.47%	10.85%	-	-
Enterprise Value (EV) ¹	88,436	60,873	50,070	77,169	93,216	100,792	99,583	98,236
Change	-	-31.17%	-17.75%	54.12%	20.79%	8.13%	-1.2%	-1.35%
P/E ratio	17.3x	8.08x	12.5x	19x	16.2x	14.5x	13x	11.2x
PBR	22.1x	-25.7x	-9.81x	-24.6x	-49.3x	-56.9x	34.1x	16.7x
PEG	-	0.1x	-0.2x	0.5x	0.3x	0.5x	1.1x	0.7x
Capitalization / Revenue	0.58x	0.43x	0.28x	0.66x	0.76x	0.72x	0.64x	0.6x
EV / Revenue	0.94x	0.6x	0.49x	0.87x	0.98x	0.9x	0.8x	0.74x
EV / EBITDA	6.94x	6.3x	4.65x	7.6x	8.49x	8.22x	7.39x	6.61x
EV / EBIT	8.19x	7.82x	5.8x	10.1x	10.9x	10.4x	9.38x	8.52x
EV / FCF	9.48x	8.1x	89.1x	13x	47.6x	15.1x	12.4x	11.6x
FCF Yield	10.5%	12.3%	1.12%	7.68%	2.1%	6.64%	8.03%	8.64%
Dividend per Share ²	-	-	1.32	1.48	1.78	2.081	2.318	2.583
Rate of return	-	-	3.25%	1.79%	1.72%	1.72%	1.92%	2.14%
EPS ²	4.22	7.03	3.24	4.36	6.38	8.34	9.333	10.8
Distribution rate	-	-	40.7%	33.9%	27.9%	24.9%	24.8%	23.9%
Net sales ¹	94,389	101,229	102,301	88,425	95,567	111,825	124,379	133,423
EBITDA ¹	12,747	9,660	10,779	10,148	10,985	12,260	13,481	14,864
EBIT ¹	10,798	7,785	8,637	7,678	8,529	9,696	10,615	11,532
Net income ¹	3,250	5,563	2,442	3,211	4,592	5,763	6,236	7,135
Net Debt ¹	33,783	17,477	20,981	18,628	20,934	20,666	19,458	18,110
Reference price ²	72.89	56.81	40.62	82.88	103.60	120.91	120.91	120.91
Nbr of stocks (in thousands)	749,804	763,885	716,128	706,335	697,705	662,690	-	-
Announcement Date	25/02/21	24/02/22	02/03/23	29/02/24	27/02/25	-	-	-

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.	14.51x	0.9x	8.23x	1.72%	80.22B
SEAGATE TECHNOLOGY HOLDINGS PLC	36.65x	8.38x	24.21x	0.67%	93.62B
HEWLETT PACKARD ENTERPRISE COMPANY	30.92x	1.16x	6.92x	2.42%	31.51B
ASIA VITAL COMPONENTS CO., LTD.	32.26x	4.27x	19.67x	1.15%	19.57B
DAWNING INFORMATION INDUSTRY CO., LTD.	51.46x	-	-	0.28%	18.3B
HP INC.	7.23x	0.42x	5.15x	6.12%	18.04B
LENOVO GROUP LIMITED	9.51x	0.15x	3.08x	4.42%	14.68B
TD SYNNEX CORPORATION	15.56x	0.24x	7.9x	1.13%	13.84B
LOGITECH INTERNATIONAL S.A.	19.14x	2.41x	13.58x	1.73%	13.29B
Average	24.14x	2.24x	11.09x	2.18%	33.67B
Weighted average by Cap.	26.01x	3.59x	13.90x	1.71%