DELL
Dell Technologies Inc
Price:  
125.22 
USD
Volume:  
3,724,484
United States | Technology Hardware, Storage & Peripherals

DELL Intrinsic Value

31.1 %
Upside

What is the intrinsic value of DELL?

As of 2025-07-07, the Intrinsic Value of Dell Technologies Inc (DELL) is 164.16 USD. This DELL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.22 USD, the upside of Dell Technologies Inc is 31.1%.

The range of the Intrinsic Value is 132.41 - 212.69 USD.

Is DELL undervalued or overvalued?

Based on its market price of 125.22 USD and our intrinsic valuation, Dell Technologies Inc (DELL) is undervalued by 31.1%.

125.22 USD
Stock Price
164.16 USD
Intrinsic Value
Intrinsic Value Details

DELL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 132.41 - 212.69 164.16 31.1%
DCF (Growth Exit 10Y) 165.67 - 257.89 202.32 61.6%
DCF (EBITDA Exit 5Y) 136.1 - 208.57 155.23 24.0%
DCF (EBITDA Exit 10Y) 164.11 - 245.9 189.07 51.0%
Peter Lynch Fair Value 80.27 - 80.27 80.27 -35.9%
P/E Multiples 89.11 - 124.83 120.50 -3.8%
EV/EBITDA Multiples 42.24 - 156.86 91.82 -26.7%
Earnings Power Value 62.66 - 90.96 76.81 -38.7%
Dividend Discount Model - Stable 41.03 - 81.24 61.13 -51.2%
Dividend Discount Model - Multi Stages 97.47 - 152.86 119.24 -4.8%

DELL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)85,585
Beta2.25
Outstanding shares (mil)683
Enterprise Value (mil)106,666
Market risk premium5.1%
Cost of Equity10.5%
Cost of Debt4.9%
WACC9.1%