Valuation Dell Technologies Inc.

Stocks

Market Closed - NYSE Other stock markets 21:04:33 16/06/2026 BST			After hours 22:42:31
404.08 ^USD	-1.22%		405.30	+0.30%

03:40pm	Lenovo: the Next to Break Through the Ceiling
01:45pm	Warsh Takes the Stage

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	42,961	28,652	59,897	73,503	75,838	265,122	-	-
Change	-	-33.31%	109.05%	22.72%	3.18%	249.59%	-	-
Enterprise Value (EV) ¹	60,438	49,633	78,525	94,437	95,813	282,943	278,117	278,440
Change	-	-17.88%	58.21%	20.26%	1.46%	195.31%	-1.71%	0.12%
P/E Ratio	8x	12.3x	19.4x	16.5x	13.2x	23.4x	22x	18.5x
PBR	-25.4x	-9.66x	-25.2x	-50.1x	-31.8x	203x	38.7x	73.3x
PEG	-	-0.2x	0.6x	0.4x	0.4x	0.2x	3.41x	1x
Capitalization / Revenue	0.42x	0.28x	0.68x	0.77x	0.67x	1.56x	1.41x	1.29x
EV / Revenue	0.6x	0.49x	0.89x	0.99x	0.84x	1.66x	1.48x	1.36x
EV / EBITDA	6.26x	4.6x	7.74x	8.6x	7.65x	15.1x	12.6x	11.4x
EV / EBIT	7.76x	5.75x	10.2x	11.1x	9.59x	18x	15.8x	14x
EV / FCF	8.05x	88.3x	13.3x	48.2x	11.2x	24.4x	21.1x	17.2x
FCF Yield	12.4%	1.13%	7.54%	2.07%	8.93%	4.1%	4.74%	5.81%
Dividend per Share ²	-	1.32	1.48	1.78	1.78	2.484	2.769	3.028
Rate of return	-	3.3%	1.75%	1.69%	1.56%	0.61%	0.69%	0.75%
EPS ²	7.03	3.24	4.36	6.38	8.68	17.24	18.35	21.9
Distribution rate	-	40.7%	33.9%	27.9%	20.5%	14.4%	15.1%	13.8%
Net sales ¹	101,229	102,301	88,425	95,567	113,538	170,102	188,369	205,275
EBITDA ¹	9,660	10,779	10,148	10,985	12,523	18,681	22,131	24,508
EBIT ¹	7,785	8,637	7,678	8,529	9,991	15,751	17,567	19,960
Net income ¹	5,563	2,442	3,211	4,592	5,936	11,215	12,084	14,277
Net Debt ¹	17,477	20,981	18,628	20,934	19,975	17,821	12,995	13,318
Reference price ²	56.24	40.01	84.80	105.35	114.44	404.08	404.08	404.08
Nbr of stocks (in thousands)	763,885	716,128	706,335	697,705	662,690	648,108	-	-
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.	23.73x	1.66x	15.15x	0.61%	265B
SEAGATE TECHNOLOGY HOLDINGS PLC	77.78x	19.29x	52.72x	0.29%	231B
HEWLETT PACKARD ENTERPRISE COMPANY	22.24x	1.77x	9.28x	1.16%	64.91B
LENOVO GROUP LIMITED	23.76x	0.45x	8.73x	1.69%	38.67B
ASIA VITAL COMPONENTS CO., LTD.	25.61x	4.09x	16.16x	1.59%	29.96B
TD SYNNEX CORPORATION	21x	0.36x	10.84x	0.68%	22.88B
HP INC.	10.86x	0.48x	5.87x	4.88%	22.5B
KING SLIDE WORKS CO., LTD.	39.14x	22.25x	32.28x	1.2%	21.02B
ASUSTEK COMPUTER INC.	14.43x	0.57x	11.29x	4.95%	18.65B
DAWNING INFORMATION INDUSTRY CO., LTD.	44.35x	-	-	0.48%	18.47B
Average	30.29x	5.66x	18.04x	1.75%	73.27B
Weighted average by Cap.	40.93x	7.90x	26.41x	0.91%