V

VMware Inc
XETRA:BZF1

Watchlist Manager
VMware Inc
XETRA:BZF1
Watchlist
Price: 134.36 EUR Market Closed
Market Cap: 56.3B EUR
Have any thoughts about
VMware Inc?
Write Note

Intrinsic Value

BZF1 price has not been updated for more than 3 years. This may indicate that the stock has been delisted.

There is not enough data to reliably calculate the intrinsic value of BZF1.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BZF1 Intrinsic Value
Not Available
V
Base Case Scenario

Fundamental Analysis

VMware Inc
XETRA:BZF1
US
Technology
Market Cap
58B EUR
IPO
Aug 14, 2007
US
Technology
Market Cap
58B EUR
IPO
Aug 14, 2007
Price
$
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Contacts
Loading...
Bear Theses

Regulatory scrutiny and integration hurdles stemming from the Broadcom acquisition may slow VMware’s product roadmap, increase debt service pressure, and potentially drive customer churn if Broadcom narrows strategic focus or adjusts pricing structures.

Competition from public cloud providers and emerging container-based solutions (e.g., Kubernetes) threatens VMware’s core virtualization franchise with the potential for customers to bypass hypervisors entirely.

Ongoing transitions from perpetual licensing to subscription models could create near-term revenue volatility or margin compression if enterprise customers resist paying recurring fees or migrate more workloads off-premises.

Bull Theses

VMware’s strong foothold in multi-cloud and hybrid-cloud environments, reinforced by its vSphere and cross-cloud offerings, positions the company as a crucial enabler for businesses seeking flexibility among major cloud providers.

Steady growth in subscription and SaaS revenue streams, including newer services like Tanzu for container management, provides VMware with durable recurring revenue, mitigating the traditional lumpy nature of enterprise license agreements.

The Broadcom acquisition has the potential to deliver scale benefits through cost synergies, expanded customer relationships, and cross-selling opportunities, especially if investment is sustained in VMware’s R&D pipeline.

Show More Less
How do you feel about BZF1?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about VMware Inc

Provide an overview of the primary business activities
of VMware Inc.

What unique competitive advantages
does VMware Inc hold over its rivals?

What risks and challenges
does VMware Inc face in the near future?

Summarize the latest earnings call
of VMware Inc.

Show all valuation multiples
for VMware Inc.

Provide P/S
for VMware Inc.

Provide P/E
for VMware Inc.

Provide P/OCF
for VMware Inc.

Provide P/FCFE
for VMware Inc.

Provide P/B
for VMware Inc.

Provide EV/S
for VMware Inc.

Provide EV/GP
for VMware Inc.

Provide EV/EBITDA
for VMware Inc.

Provide EV/EBIT
for VMware Inc.

Provide EV/OCF
for VMware Inc.

Provide EV/FCFF
for VMware Inc.

Provide EV/IC
for VMware Inc.

Show me price targets
for VMware Inc made by professional analysts.

What are the Revenue projections
for VMware Inc?

How accurate were the past Revenue estimates
for VMware Inc?

What are the Net Income projections
for VMware Inc?

How accurate were the past Net Income estimates
for VMware Inc?

What are the EPS projections
for VMware Inc?

How accurate were the past EPS estimates
for VMware Inc?

What are the EBIT projections
for VMware Inc?

How accurate were the past EBIT estimates
for VMware Inc?

Compare the revenue forecasts
for VMware Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of VMware Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of VMware Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of VMware Inc compared to its peers.

Compare the P/E ratios
of VMware Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing VMware Inc with its peers.

Analyze the financial leverage
of VMware Inc compared to its main competitors.

Show all profitability ratios
for VMware Inc.

Provide ROE
for VMware Inc.

Provide ROA
for VMware Inc.

Provide ROIC
for VMware Inc.

Provide ROCE
for VMware Inc.

Provide Gross Margin
for VMware Inc.

Provide Operating Margin
for VMware Inc.

Provide Net Margin
for VMware Inc.

Provide FCF Margin
for VMware Inc.

Show all solvency ratios
for VMware Inc.

Provide D/E Ratio
for VMware Inc.

Provide D/A Ratio
for VMware Inc.

Provide Interest Coverage Ratio
for VMware Inc.

Provide Altman Z-Score Ratio
for VMware Inc.

Provide Quick Ratio
for VMware Inc.

Provide Current Ratio
for VMware Inc.

Provide Cash Ratio
for VMware Inc.

What is the historical Revenue growth
over the last 5 years for VMware Inc?

What is the historical Net Income growth
over the last 5 years for VMware Inc?

What is the current Free Cash Flow
of VMware Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for VMware Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
VMware Inc

Current Assets 11B
Cash & Short-Term Investments 6.8B
Receivables 3.7B
Other Current Assets 486m
Non-Current Assets 21.2B
Long-Term Investments 83m
PP&E 2.6B
Intangibles 10B
Other Non-Current Assets 8.6B
Current Liabilities 12.7B
Accounts Payable 217m
Accrued Liabilities 2.3B
Other Current Liabilities 10.2B
Non-Current Liabilities 16.9B
Long-Term Debt 9.5B
Other Non-Current Liabilities 7.4B
Efficiency

Free Cash Flow Analysis
VMware Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
VMware Inc

Revenue
13.6B USD
Cost of Revenue
-2.6B USD
Gross Profit
11.1B USD
Operating Expenses
-9.1B USD
Operating Income
1.9B USD
Other Expenses
-479m USD
Net Income
1.4B USD
Fundamental Scores

BZF1 Profitability Score
Profitability Due Diligence

VMware Inc's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Positive Gross Profit
Exceptional ROE
71/100
Profitability
Score

VMware Inc's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

BZF1 Solvency Score
Solvency Due Diligence

VMware Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Positive Net Debt
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
34/100
Solvency
Score

VMware Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BZF1 Price Targets Summary
VMware Inc

There are no price targets for BZF1.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

VMware Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for BZF1 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest