Dell Technologies Inc
NYSE:DELL

Watchlist Manager
Dell Technologies Inc Logo
Dell Technologies Inc
NYSE:DELL
Watchlist
Price: 110.17 USD -4.01% Market Closed
Market Cap: 77.2B USD
Have any thoughts about
Dell Technologies Inc?
Write Note

Relative Value

The Relative Value of one DELL stock under the Base Case scenario is 172.61 USD. Compared to the current market price of 110.17 USD, Dell Technologies Inc is Undervalued by 36%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DELL Relative Value
Base Case
172.61 USD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
68
Median 3Y
0.4
Median 5Y
0.4
Industry
2.4
Forward
0.8
vs History
30
vs Industry
26
Median 3Y
19
Median 5Y
10.3
Industry
23
Forward
13.8
vs History
4
vs Industry
43
Median 3Y
6.8
Median 5Y
4
Industry
17.3
vs History
17
vs Industry
18
Median 3Y
11.9
Median 5Y
9.3
Industry
20.9
vs History
vs Industry
Median 3Y
-17.6
Median 5Y
-12.6
Industry
2.9
vs History
17
vs Industry
60
Median 3Y
0.6
Median 5Y
0.6
Industry
2.4
Forward
0.9
vs History
15
vs Industry
41
Median 3Y
3.1
Median 5Y
2.8
Industry
4.8
vs History
17
vs Industry
32
Median 3Y
7
Median 5Y
6.2
Industry
13
Forward
8.3
vs History
41
vs Industry
25
Median 3Y
12.2
Median 5Y
14.1
Industry
16.5
Forward
11.1
vs History
4
vs Industry
36
Median 3Y
9.6
Median 5Y
6.8
Industry
16.3
vs History
15
vs Industry
27
Median 3Y
16.6
Median 5Y
10.2
Industry
18.9
vs History
14
vs Industry
45
Median 3Y
0.9
Median 5Y
0.7
Industry
2.4

Multiples Across Competitors

DELL Competitors Multiples
Dell Technologies Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Dell Technologies Inc
NYSE:DELL
77.3B USD 0.8 18.9 9.9 15.1
US
Apple Inc
NASDAQ:AAPL
3.5T USD 9.1 37.8 26.5 29
KR
Samsung Electronics Co Ltd
KRX:005930
366.8T KRW 1.3 11.4 4 9.6
CN
Xiaomi Corp
HKEX:1810
830.7B HKD 2.4 40.8 33.5 33.5
TW
Quanta Computer Inc
TWSE:2382
1T TWD 0.8 19.3 15.4 18.5
US
HP Inc
NYSE:HPQ
30.6B USD 0.6 11 7.1 8.5
JP
Canon Inc
TSE:7751
4.7T JPY 1.1 15.7 6.6 10.4
US
Hewlett Packard Enterprise Co
NYSE:HPE
28.5B USD 0.9 11.2 5.5 11.2
JP
Fujifilm Holdings Corp
TSE:4901
4T JPY 1.3 16.6 9.4 14.5
US
NetApp Inc
NASDAQ:NTAP
23.3B USD 3.6 20.3 13.5 15.9
US
Western Digital Corp
NASDAQ:WDC
21.5B USD 1.3 -57.8 16.3 25.4
P/E Multiple
Earnings Growth PEG
US
Dell Technologies Inc
NYSE:DELL
Average P/E: 20.3
18.9
33%
0.6
US
Apple Inc
NASDAQ:AAPL
37.8
15%
2.5
KR
Samsung Electronics Co Ltd
KRX:005930
11.4
52%
0.2
CN
Xiaomi Corp
HKEX:1810
40.8
21%
1.9
TW
Quanta Computer Inc
TWSE:2382
19.3
29%
0.7
US
HP Inc
NYSE:HPQ
11
11%
1
JP
Canon Inc
TSE:7751
15.7
13%
1.2
US
Hewlett Packard Enterprise Co
NYSE:HPE
11.2
7%
1.6
JP
Fujifilm Holdings Corp
TSE:4901
16.6
9%
1.8
US
NetApp Inc
NASDAQ:NTAP
20.3
22%
0.9
US
Western Digital Corp
NASDAQ:WDC
Negative Multiple: -57.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Dell Technologies Inc
NYSE:DELL
Average EV/EBITDA: 13.4
9.9
15%
0.7
US
Apple Inc
NASDAQ:AAPL
26.5
10%
2.7
KR
Samsung Electronics Co Ltd
KRX:005930
4
31%
0.1
CN
Xiaomi Corp
HKEX:1810
33.5
29%
1.2
TW
Quanta Computer Inc
TWSE:2382
15.4
31%
0.5
US
HP Inc
NYSE:HPQ
7.1
0%
N/A
JP
Canon Inc
TSE:7751
6.6
8%
0.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
5.5
9%
0.6
JP
Fujifilm Holdings Corp
TSE:4901
9.4
14%
0.7
US
NetApp Inc
NASDAQ:NTAP
13.5
17%
0.8
US
Western Digital Corp
NASDAQ:WDC
16.3
72%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Dell Technologies Inc
NYSE:DELL
Average EV/EBIT: 17.4
15.1
22%
0.7
US
Apple Inc
NASDAQ:AAPL
29
10%
2.9
KR
Samsung Electronics Co Ltd
KRX:005930
9.6
99%
0.1
CN
Xiaomi Corp
HKEX:1810
33.5
34%
1
TW
Quanta Computer Inc
TWSE:2382
18.5
35%
0.5
US
HP Inc
NYSE:HPQ
8.5
3%
2.8
JP
Canon Inc
TSE:7751
10.4
N/A N/A
US
Hewlett Packard Enterprise Co
NYSE:HPE
11.2
17%
0.7
JP
Fujifilm Holdings Corp
TSE:4901
14.5
N/A N/A
US
NetApp Inc
NASDAQ:NTAP
15.9
20%
0.8
US
Western Digital Corp
NASDAQ:WDC
25.4
157%
0.2