As of 2024-12-14, the Intrinsic Value of Dell Technologies Inc (DELL) is
174.93 USD. This DELL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 118.45 USD, the upside of Dell Technologies Inc is
47.70%.
The range of the Intrinsic Value is 124.51 - 282.51 USD
174.93 USD
Intrinsic Value
DELL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
124.51 - 282.51 |
174.93 |
47.7% |
| DCF (Growth 10y) |
150.70 - 314.09 |
203.38 |
71.7% |
| DCF (EBITDA 5y) |
122.99 - 256.26 |
185.03 |
56.2% |
| DCF (EBITDA 10y) |
146.94 - 283.91 |
207.86 |
75.5% |
| Fair Value |
146.22 - 146.22 |
146.22 |
23.45% |
| P/E |
73.18 - 109.61 |
91.88 |
-22.4% |
| EV/EBITDA |
38.87 - 131.40 |
91.61 |
-22.7% |
| EPV |
58.93 - 87.03 |
72.98 |
-38.4% |
| DDM - Stable |
38.55 - 98.09 |
68.32 |
-42.3% |
| DDM - Multi |
83.84 - 163.33 |
110.56 |
-6.7% |
DELL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
82,990.80 |
| Beta |
2.60 |
| Outstanding shares (mil) |
700.64 |
| Enterprise Value (mil) |
102,787.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.99% |
| Cost of Debt |
4.95% |
| WACC |
9.33% |