Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
157.33 USD147.05 USD184.38 USD
+39.27%
147.05 USDCurrent price is 39.3% above the base model value.
D
US
DELL.US · Dell Technologies Inc.
US · US
Latest price204.79 USD
30D-27.11%
Vs. base value+39.3%
Research summary
DELL.US latest organized financial period shows revenue grew +18.8% YoY and net income grew +29.27% YoY. Current price is about 205 USD, while the model base case is about 147 USD; the current price sits +39.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue114B USD
Net income6B USD
Free cash flow9B USD
Operating cash flow11B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price204.79 USD
Base value147.05 USD
Vs. base+39.3%
Price date2026/04/29
157.33 USD147.05 USD184.38 USD
+39.27%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
164.69 USD266.44 USD347.17 USD
-23.14%
266.44 USDCurrent price is 23.1% below the base model value.Adjusted reference: 288.06 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.4%
Current price implies roughly 2.4% annualized FCF growth.
2.4%Current price implies roughly 2.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
83.85 USD83.85 USD83.85 USD
+144%
83.85 USDCurrent price is 144.3% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2023/02/03 | Litigation settlement | Litigation | -2B USD | Medium |
| 2022/01/28 | Discontinued operations | Discontinued operations | 2B USD | High |
| 2021/01/29 | Discontinued operations | Discontinued operations | 3B USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2026/01/30 | Annual | 114B USD | 6B USD | 6B USD | 9B USD | 8.68 | 8.64 |
| 2025/01/31 | Annual | 96B USD | 5B USD | - | 2B USD | 6.38 | - |
| 2024/02/02 | Annual | 88B USD | 3B USD | 4B USD | 6B USD | 4.6 | 5.89 |
| 2023/02/03 | Annual | 102B USD | 2B USD | 5B USD | 562M USD | 3.24 | 6.05 |
| 2022/01/28 | Annual | 101B USD | 6B USD | 3B USD | 8B USD | - | - |
Ad placement