investorscraft@gmail.com

Intrinsic ValueDell Technologies Inc. (12DA.DE)

Previous Close96.14
Intrinsic Value
Upside potential
Previous Close
96.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dell Technologies Inc. operates as a global leader in IT hardware, software, and services, serving both commercial and consumer markets. The company’s business is structured into two core segments: Client Solutions, which focuses on desktops, notebooks, and peripherals, and Enterprise Solutions Group (ESG), offering servers, storage, and networking solutions. Dell’s revenue model is driven by hardware sales complemented by high-margin services and third-party software, creating a diversified income stream. The company maintains a strong market position in enterprise IT infrastructure, competing with firms like HP and Lenovo in hardware, while also expanding into cloud-enabled data analytics and infrastructure management. Dell leverages its vertically integrated supply chain and direct-to-customer sales approach to optimize efficiency and customer engagement. Its ESG segment benefits from long-term enterprise contracts, providing stability amid cyclical demand in consumer hardware. With a broad product portfolio and deep industry expertise, Dell is well-positioned to capitalize on digital transformation trends across hybrid cloud, edge computing, and AI-driven infrastructure.

Revenue Profitability And Efficiency

Dell reported revenue of €95.6 billion for FY 2025, with net income of €4.6 billion, reflecting a net margin of approximately 4.8%. Operating cash flow stood at €4.5 billion, while capital expenditures were €2.7 billion, indicating disciplined reinvestment. The diluted EPS of €6.38 underscores steady earnings power, though margins remain pressured by competitive pricing in hardware and supply chain costs.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a mix of high-volume hardware sales and recurring service revenue, with ESG contributing stable enterprise demand. Dell’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt load, though leverage remains elevated with total debt at €24.6 billion against €3.6 billion in cash.

Balance Sheet And Financial Health

Dell’s balance sheet shows €3.6 billion in cash and equivalents against €24.6 billion in total debt, reflecting a leveraged but manageable position. The firm’s liquidity is supported by strong operating cash flow, though investors should monitor debt maturities and refinancing risks. The hardware-centric business model exposes Dell to cyclical demand swings, necessitating prudent capital allocation.

Growth Trends And Dividend Policy

Growth is driven by enterprise demand for hybrid cloud and AI infrastructure, offsetting slower consumer hardware sales. Dell’s dividend of €1.86 per share signals a commitment to shareholder returns, though payout ratios remain moderate to preserve flexibility. The company’s focus on high-margin services and software could improve long-term revenue quality.

Valuation And Market Expectations

With a market cap of €67.1 billion and a beta of 1.06, Dell trades with moderate volatility, reflecting its hybrid hardware-services profile. Investors appear to balance near-term margin pressures against long-term infrastructure demand, particularly in ESG. The current valuation suggests cautious optimism about execution in competitive markets.

Strategic Advantages And Outlook

Dell’s strengths include its enterprise customer base, supply chain scale, and integrated solutions portfolio. Challenges include hardware commoditization and debt management. The outlook hinges on ESG growth and margin expansion in services, with hybrid cloud and AI adoption as key catalysts. Strategic partnerships and R&D in edge computing could further differentiate its offerings.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount