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 - Peers Comparison

	Range	Selected	Upside
a
Seagate Technology PLC	79.4 - 190.53	113.81	-23.8%
Super Micro Computer Inc	54.52 - 153.63	79.42	63.5%
Hewlett Packard Enterprise Co	17.41 - 35.33	23.50	10.1%
HP Inc	30.32 - 44.01	36.04	38.6%
Western Digital Corp	38.4 - 90.97	55.21	-16.4%
NetApp Inc	83.87 - 168.82	111.02	3.5%
Diebold Nixdorf Inc	98.52 - 216.39	136.17	130.8%
Eastman Kodak Co	7.55 - 23.21	12.01	93.3%
Quantum Corp	(6.95) - 50.19	0.79	-91.3%
iGO Inc	11.97 - 11.97	11.97	118.1%

DELL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	85,585
Beta	2.25
Outstanding shares (mil)	683
Enterprise Value (mil)	106,666

Market risk premium	5.1%
Cost of Equity	10.5%
Cost of Debt	4.9%
WACC	9.1%