Loading...

Dell Technologies Inc (NYSE:DELL)

50.24 USD -0.01 USD ( -0.02% )
Watchlist Manager
Dell Technologies Inc Logo
Dell Technologies Inc
NYSE:DELL
Watchlist

DCF Value

Estimated DCF Value of one DELL stock under the base case scenario is 99.45 USD. Compared to the current market price of 50.24 USD, the stock is Undervalued by 49%.

Estimated DCF Value of one NYSE:DELL stock is 99.45 USD. Compared to the current market price of 50.24 USD, the stock is Undervalued by 49% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.69%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.69%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

DELL DCF Value
Base Case
99.45 USD
Undervaluation 49%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Dell Technologies Inc Competitors:
DCF Valuation
BRQS
Borqs Technologies Inc
6737
Eizo Corp
NTAP
NetApp Inc
AAPL
Apple Inc
7751
Canon Inc
6413
Riso Kagaku Corp
ASUUY
Asustek Computer Inc
IVAC
Intevac Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 75.6B USD
Equity Value 75.6B USD
/ Shares Outstanding 760M
DELL DCF Value 99.45 USD
Undervalued by 49%

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

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

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

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of DELL stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

DELL Stock DCF Valuation FAQ

What is the DCF value of one DELL stock?

Estimated DCF Value of one DELL stock under the base case scenario is 99.45 USD. Compared to the current market price of 50.24 USD, the stock is Undervalued by 49%.

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 intrinsic 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 (75.6B 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 99.45 USD per one DELL share.