US · DELL
Dell Technologies Inc.
- Sector
- Technology · Computer Hardware
- Headquarters
- Round Rock, TX 78682
- Website
- delltechnologies.com
Price · as of 2026-01-30
$210.17
Market cap 99.16B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $117.62 | -44.04% |
| Intrinsic Value(DCF) | $1,499.15 | +613.3% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $224.00 | +6.58% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $16.62 | $51.32 | $53.06 | $0.00 | $0.00 |
| 2018 | $18.67 | $79.64 | $607.18 | $0.00 | $0.00 |
| 2019 | $29.38 | $73.60 | $415.80 | $0.00 | $0.00 |
| 2020 | $19.23 | $57.45 | $0.00 | $0.00 | $12.81 |
| 2021 | $43.43 | $67.97 | $0.00 | $0.00 | $44.71 |
| 2022 | $43.25 | $67.98 | $0.00 | $8.35 | $176.67 |
| 2023 | $40.80 | $22.63 | $0.00 | $0.00 | $30.23 |
| 2024 | $113.91 | $64.68 | $0.00 | $0.00 | $0.00 |
| 2025 | $80.44 | $47.02 | $0.00 | $0.00 | $104.11 |
| 2026 | $153.55 | $117.62 | $0.00 | $0.00 | $224.00 |
AI valuation
Our deep-learning model estimates Dell Technologies Inc.'s (DELL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $117.62
- Current price
- $210.17
- AI upside
- -44.04%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,499.15
+613.3% upside
Graham-Dodd
—
— upside
Graham Formula
$224.00
+6.58% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DELL | Dell Technologies Inc. | $210.17 | 99.16B | -44% | +613% | — | +7% | 17.90 | -43.02 | 0.94 | 17.38 | 54.91 | -4.00 | 20.00% | 7.18% | 5.23% | -300.40% | 36.04% | 6.56% | -12.75 | — | 0.91 | 0.46 | 2.75 | 3260.00% | 1880.00% | 35757.00% | 8.05% | 0.18 | 46.28% | 1.37% | 24.60% | 7.94% | 15.49 | 14.76 | 1.11 | 1.98 |
| ADI | Analog Devices, Inc. | $355.79 | 174.21B | -42% | -63% | — | -69% | 65.62 | 4.40 | 13.50 | 30.58 | 168.14 | -130.13 | 61.47% | 26.61% | 20.58% | 6.57% | 6.18% | 4.71% | 0.26 | 9.23 | 2.19 | 1.57 | 1.23 | 3902.00% | 1689.00% | 3705.00% | 2.88% | 1.48 | 10.79% | 1.29% | 84.90% | 2.75% | 52.44 | 35.94 | 13.96 | 7.13 |
| CDNS | Cadence Design Systems, I… | $301.40 | 82.18B | -34% | -45% | -90% | -71% | 74.23 | 15.04 | 15.54 | 43.82 | 1360.86 | 41.02 | 85.61% | 31.15% | 20.94% | 21.85% | 25.50% | 11.59% | 0.45 | 14.16 | 2.86 | 2.41 | -0.28 | 545.00% | 1412.00% | 4194.00% | 1.93% | 1.06 | 33.67% | 0.00% | 0.00% | 1.69% | 49.58 | 51.54 | 15.44 | 11.97 |
| FI | Fiserv, Inc. | $63.80 | 34.31B | +200% | +38% | -83% | +27% | 39.68 | 4.66 | 6.17 | 16.96 | 494.01 | -6.49 | 60.83% | 28.74% | 15.31% | 11.17% | 9.47% | 3.78% | 0.92 | 4.75 | 1.06 | 0.22 | 2.68 | 803.00% | 714.00% | 3413.00% | 4.01% | 0.30 | 9.80% | 0.00% | 0.00% | 4.63% | 25.50 | 29.61 | 7.33 | 2.49 |
| INFY | Infosys Limited | $14.44 | 58.55B | +113% | -43% | — | -38% | 23.49 | 6.62 | 3.85 | 13.96 | — | 7.65 | 30.46% | 21.12% | 16.39% | 29.05% | 36.48% | 18.63% | 0.09 | 82.74 | 2.27 | 2.09 | -0.37 | 0.00% | 385.00% | 4185.00% | 5.50% | 0.87 | 51.50% | 3.25% | 76.40% | 4.77% | 17.37 | 17.30 | 3.67 | 10.74 |
| MSI | Motorola Solutions, Inc. | $482.26 | 80.32B | -29% | -43% | — | -58% | 37.51 | 33.52 | 6.92 | 25.36 | 98.07 | -10.78 | 50.18% | 25.12% | 18.44% | 104.74% | 26.27% | 12.68% | 4.05 | 8.04 | 1.04 | 0.81 | 2.44 | 3824.00% | 800.00% | 2052.00% | 3.18% | 0.47 | 29.97% | 0.90% | 33.80% | 2.33% | 30.46 | 34.76 | 7.65 | 4.16 |
| MSTR | Strategy Inc | $129.50 | 35.95B | -52% | -46% | -34% | — | -10.52 | 0.79 | 84.80 | -8.54 | -6.95 | -5.18 | 68.69% | -1140.82% | -844.76% | -11.11% | -9.19% | -8.80% | 0.16 | -83.80 | 5.62 | 5.50 | -1.10 | 15132.00% | 297.00% | -9953.00% | -0.26% | -0.15 | -0.25% | 0.94% | -9.90% | 4.01% | -8.53 | -445.58 | 97.33 | 2.19 |
| NTES | NetEase, Inc. | $114.97 | 73.39B | -3% | -39% | -77% | -25% | 15.94 | 3.26 | 4.78 | 9.80 | 145.07 | 3.26 | 64.29% | 31.82% | 29.98% | 21.96% | 434.58% | 15.73% | 0.04 | — | 3.45 | 3.29 | -1.22 | 1099.00% | 405.00% | 2896.00% | 9.23% | 0.94 | 706.85% | 2.57% | 41.00% | 3.94% | 10.41 | 7.51 | 3.31 | 7.28 |
| RBLX | Roblox Corporation | $68.66 | 48.66B | -22% | +145% | — | — | -43.67 | 117.89 | 9.51 | -56.21 | -628.80 | 199.07 | 78.07% | -25.20% | -21.78% | -345.84% | 175.17% | -12.73% | 4.15 | -30.79 | 0.96 | 0.77 | -0.54 | 694.00% | 3577.00% | 11090.00% | 2.91% | 0.35 | -192.66% | 0.00% | 0.00% | 1.42% | -36.59 | 33.27 | 9.22 | 2.36 |
| STX | Seagate Technology Holdin… | $407.84 | 88.94B | -73% | -80% | — | -23% | 27.00 | -87.55 | 4.36 | 21.17 | 8.22 | -23.69 | 35.18% | 20.78% | 16.15% | -151.13% | 53.55% | 18.64% | -11.86 | 5.89 | 1.38 | 0.74 | 2.15 | 32848.00% | 3886.00% | 2319.00% | 2.06% | 0.41 | 23.87% | 1.51% | 40.80% | 1.51% | 23.36 | 53.96 | 4.85 | 3.45 |
| WDC | Western Digital Corporati… | $279.70 | 94.83B | -65% | -80% | -90% | +9% | 16.87 | 6.00 | 3.35 | 17.80 | — | 32.13 | 38.78% | 24.52% | 19.55% | 23.42% | 18.66% | 9.89% | 0.96 | 6.54 | 1.08 | 0.73 | 1.53 | -29617.00% | 5070.00% | -26440.00% | 4.03% | 0.31 | 10.27% | 0.14% | 2.30% | 10.98% | 14.78 | 26.86 | 3.62 | 3.54 |
About Dell Technologies Inc.
Dell Technologies Inc. designs, develops, manufactures, markets, sells, and supports information technology (IT) solutions, products, and services worldwide. The company operates through three segments: Infrastructure Solutions Group (ISG), Client Solutions Group (CSG), and VMware. The ISG segment provides traditional and next-generation storage solutions; and rack, blade, tower, and hyperscale servers. This segment also offers networking products and services that help its business customers to transform and modernize their infrastructure, mobilize and enrich end-user experiences, and accelerate business applications and processes; attached software and peripherals; and support and deployment, configuration, and extended warranty services. The CSG segment provides desktops, workstations, and notebooks; displays and projectors; attached and third-party software and peripherals, as well as support and deployment, configuration, and extended warranty services. The VMware segment supports customers in the areas of hybrid and multi-cloud, modern applications, networking, security, and digital workspaces, helping customers to manage IT resource across private clouds and complex multi-cloud, multi-device environments. Dell Technologies Inc. also provides information security; and cloud software and infrastructure-as-a-service solutions that enable customers to migrate, run, and manage mission-critical applications in cloud-based IT environments. The company was formerly known as Denali Holding Inc. and changed its name to Dell Technologies Inc. in August 2016. Dell Technologies Inc. was founded in 1984 and is headquartered in Round Rock, Texas.
- CEO
- Michael Saul Dell
- Employees
- 108K
- Beta
- 1.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,499.15 ÷ $210.17) − 1 = +613.3% (DCF, example).