Valuation models
price $424.16 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused306.74 – 423.80356.4519% overvaluedDCF · Perpetuity growth · 10y391.90 – 540.16454.947% undervaluedDCF · EBITDA exit · 5y650.48 – 710.48679.6838% undervaluedDCF · EBITDA exit · 10y693.44 – 815.67751.6644% undervaluedP/E · peers161.55 – 797.95369.5115% overvaluedP/E · own history225.98 – 429.76327.9429% overvaluedPEG—647.7835% undervaluedEV/EBITDA · peers364.33 – 971.54508.0017% undervaluedEV/Revenue · peers470.41 – 4,153.02703.0140% undervaluedEarnings power value—4.479389% overvaluedDividend discount34.77 – 70.8549.30760% overvaluedWall St. consensus target—574.0026% belowCost of capital (WACC)—9.65%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
356.45
Dell Technologies closed at $424.16 — overvalued by 19% vs model.
306.74the model's range423.80
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
4.47 – 751.66
Wall St. target
574.00 26% below
Above model, 1y
107 of 107 days
How it is valued
Valued asProfitable Growth
Moderate growth (~13% recent)Moderate margins (5% net margin)Highly cyclical earningsHigh leverage (D/E 5.0x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.