Dell Technologies Inc. (DELL) DCF Valuation

Dell Technologies Inc. (Dell) Évaluation DCF

US | Technology | Computer Hardware | NYSE
Dell Technologies Inc. (DELL) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Dell Technologies Inc. (DELL) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Rationalisez votre analyse et améliorez la précision avec notre calculatrice (Dell) DCF! En utilisant des données réelles Dell Technologies Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et évaluer (Dell) comme un investisseur chevronné.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 84,815.0 86,670.0 101,197.0 102,301.0 88,425.0 89,856.5 91,311.1 92,789.3 94,291.5 95,817.9
Revenue Growth, % 0 2.19 16.76 1.09 -13.56 1.62 1.62 1.62 1.62 1.62
EBITDA 8,814.0 9,925.0 12,016.0 7,603.0 8,746.0 9,172.6 9,321.1 9,472.0 9,625.3 9,781.1
EBITDA, % 10.39 11.45 11.87 7.43 9.89 10.21 10.21 10.21 10.21 10.21
Depreciation 6,143.0 5,775.0 4,551.0 3,156.0 3,303.0 4,533.0 4,606.4 4,681.0 4,756.7 4,833.7
Depreciation, % 7.24 6.66 4.5 3.09 3.74 5.04 5.04 5.04 5.04 5.04
EBIT 2,671.0 4,150.0 7,465.0 4,447.0 5,443.0 4,639.6 4,714.7 4,791.0 4,868.6 4,947.4
EBIT, % 3.15 4.79 7.38 4.35 6.16 5.16 5.16 5.16 5.16 5.16
Total Cash 10,032.0 10,344.0 10,011.0 8,879.0 7,366.0 9,105.2 9,252.6 9,402.4 9,554.6 9,709.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17,379.0 15,994.0 18,132.0 18,141.0 13,986.0
Account Receivables, % 20.49 18.45 17.92 17.73 15.82
Inventories 3,281.0 3,403.0 5,898.0 4,776.0 3,622.0 4,023.4 4,088.5 4,154.7 4,221.9 4,290.3
Inventories, % 3.87 3.93 5.83 4.67 4.1 4.48 4.48 4.48 4.48 4.48
Accounts Payable 20,065.0 23,033.0 28,557.0 20,665.0 19,389.0 21,669.7 22,020.5 22,377.0 22,739.2 23,107.3
Accounts Payable, % 23.66 26.58 28.22 20.2 21.93 24.12 24.12 24.12 24.12 24.12
Capital Expenditure -2,587.0 -2,082.0 -2,796.0 -3,003.0 -2,756.0 -2,564.1 -2,605.6 -2,647.7 -2,690.6 -2,734.2
Capital Expenditure, % -3.05 -2.4 -2.76 -2.94 -3.12 -2.85 -2.85 -2.85 -2.85 -2.85
Tax Rate, % 17.39 17.39 17.39 17.39 17.39 17.39 17.39 17.39 17.39 17.39
EBITAT -3,082,334.0 5,749.1 7,011.3 3,367.3 4,496.4 3,268.6 3,321.5 3,375.3 3,429.9 3,485.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,079,373.0 13,673.1 9,657.3 -3,258.7 9,076.4 4,854.7 5,345.0 5,431.5 5,519.4 5,608.8
WACC, % 6.86 8.22 8.14 7.89 7.99 7.82 7.82 7.82 7.82 7.82
PV UFCF
SUM PV UFCF 21,366.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5,721
Terminal Value 98,286
Present Terminal Value 67,450
Enterprise Value 88,816
Net Debt 18,628
Equity Value 70,188
Diluted Shares Outstanding, MM 736
Equity Value Per Share 95.36

What You Will Receive

  • Pre-Filled Financial Model: Dell’s actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for thorough forecasts.

Key Features

  • Accurate Dell Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Inputs: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Users: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template with Dell Technologies Inc.'s (DELL) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Dell Technologies Inc.'s (DELL) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Adjustments: Observe immediate changes to Dell’s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with Dell’s actual financial metrics for fast evaluation.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately estimate Dell Technologies Inc.’s (DELL) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Dell Technologies Inc. (DELL).
  • Consultants: Quickly adapt the template for valuation reports tailored to clients interested in Dell Technologies Inc. (DELL).
  • Entrepreneurs: Gain insights into financial modeling practices utilized by industry leaders like Dell Technologies Inc. (DELL).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Dell Technologies Inc. (DELL).

What the Template Contains

  • Historical Data: Includes Dell Technologies Inc.'s (DELL) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Dell Technologies Inc.'s (DELL) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Dell Technologies Inc.'s (DELL) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.