Research / Stock / DELL
D
DELL
Dell Technologies Inc.
451.50
+18.31 +4.23%
close 2026-08-25
Assumptions
16.2%
Market is pricing 16.2%— you agree
Actually grew -1.7%/yrFCF, 2021–2026 — the market is pricing 17.9pts FASTER than history
10 yrs
3.00%
10.79%
10.8% derived for this company beta 1.50 (1254d vs the S&P 500) · cost of equity 11.4% = 4.7% risk-free + 1.50 × 4.5% premium · 9% debt at 5.0%, taxed at 18%
Fair value
$451.46
-0.0%
At the market's assumptionsCurrent price $451.50Enterprise value 294.4B
Bear $313.82 (11.2% growth)Bull $647.90 (21.2%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 16.2%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
38% the 10 forecast years62% terminal value
Same industry · Computers · trailing P/E for context
AAPLP/E 424.58Tthis P/E: 52