First Time Loading...

Dell Technologies Inc

Watchlist Manager
Dell Technologies Inc Logo
Dell Technologies Inc
Price: 44.81 USD -5.3% Market Closed
Updated: Jun 1, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jun 1, 2023.

Estimated DCF Value of one DELL stock is 72.92 USD. Compared to the current market price of 44.81 USD, the stock is Undervalued by 39%.

Base Case
72.92 USD
Undervaluation 39%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 72.92 USD
Dell Technologies Inc Competitors:
DCF Valuation
Chenming Electronic Technology Corp
Asustek Computer Inc
Qisda Corp
Sun Corp
E Investment&Development Co Ltd
Mgi Digital Technology SA
King Slide Works Co Ltd
Aten International Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Jun 1, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Dell Technologies Inc.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 53.3B USD
Equity Value 53.3B USD
/ Shares Outstanding 731M
DELL DCF Value 72.92 USD
Undervalued by 39%

To view the process of calculating the Present Value of Dell Technologies Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

106B 115B
Net Income
3.1B 5B
3.1B 5B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one DELL stock?

Estimated DCF Value of one DELL stock is 72.92 USD. Compared to the current market price of 44.81 USD, the stock is Undervalued by 39%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Dell Technologies Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (53.3B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 72.92 USD per one DELL share.