Financhill
Buy
56

DELL Quote, Financials, Valuation and Earnings

Last price:
$127.60
Seasonality move :
1.29%
Day range:
$126.33 - $128.63
52-week range:
$66.25 - $168.08
Dividend yield:
1.58%
P/E ratio:
17.02x
P/S ratio:
0.85x
P/B ratio:
--
Volume:
3.5M
Avg. volume:
7.4M
1-year change:
7.41%
Market cap:
$84.6B
Revenue:
$95.5B
EPS (TTM):
$7.50
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $86.7B $101B $101.6B $88.5B $95.5B
Revenue Growth (YoY) 2.19% 16.45% 0.52% -12.84% 7.84%
 
Cost of Revenues $66.5B $80.4B $80B $67.8B $74.6B
Gross Profit $20.1B $20.7B $21.5B $20.8B $20.9B
Gross Profit Margin 23.24% 20.45% 21.2% 23.45% 21.86%
 
R&D Expenses $2.5B $2.6B $2.7B $2.8B $2.9B
Selling, General & Admin $14B $14.7B $14.1B $12.9B $12B
Other Inc / (Exp) $565M $2.7B -$1.4B -$152M $65M
Operating Expenses $16.5B $15.8B $15.9B $14.6B $14B
Operating Income $3.7B $4.9B $5.6B $6.2B $6.8B
 
Net Interest Expenses $1.9B $1.5B $1.2B $1.5B $1.4B
EBT. Incl. Unusual Items $2.3B $5.9B $3.2B $4.1B $5B
Earnings of Discontinued Ops. $1.3B $615M -- -- --
Income Tax Expense $101M $981M $803M $715M $472M
Net Income to Company $3.5B $5.7B $2.4B $3.4B $4.6B
 
Minority Interest in Earnings -$255M -$6M -$20M -$16M -$16M
Net Income to Common Excl Extra Items $3.3B $4.9B $2.4B $3.4B $4.6B
 
Basic EPS (Cont. Ops) $4.37 $7.30 $3.33 $4.71 $6.51
Diluted EPS (Cont. Ops) $4.22 $7.02 $3.24 $4.60 $6.38
Weighted Average Basic Share $744M $762M $734M $720M $705M
Weighted Average Diluted Share $767M $791M $753M $736M $720M
 
EBITDA $9.8B $9.5B $8.8B $9.5B $9.9B
EBIT $4.4B $4.9B $5.6B $6.2B $6.8B
 
Revenue (Reported) $86.7B $101B $101.6B $88.5B $95.5B
Operating Income (Reported) $3.7B $4.9B $5.6B $6.2B $6.8B
Operating Income (Adjusted) $4.4B $4.9B $5.6B $6.2B $6.8B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $26.4B $24.4B $22.2B $24.4B $27B
Revenue Growth (YoY) 11.83% -7.44% -9.14% 10.17% 10.74%
 
Cost of Revenues $21.3B $19.2B $17.2B $19.1B $21.5B
Gross Profit $5.1B $5.2B $5B $5.3B $5.6B
Gross Profit Margin 19.2% 21.24% 22.33% 21.85% 20.67%
 
R&D Expenses $650M $677M $691M $702M $719M
Selling, General & Admin $3.8B $3.3B $3B $2.9B $2.7B
Other Inc / (Exp) $4B -$1B -$22M $17M --
Operating Expenses $3.9B $3.7B $3.5B $3.4B $3.3B
Operating Income $1.2B $1.4B $1.4B $1.9B $2.3B
 
Net Interest Expenses $406M $272M $371M $321M $396M
EBT. Incl. Unusual Items $4.5B $454M $1.2B $1.4B $1.9B
Earnings of Discontinued Ops. $158M -- -- -- --
Income Tax Expense $864M $213M $176M $275M $393M
Net Income to Company $3.9B $241M $1B $1.2B $1.5B
 
Minority Interest in Earnings -$2M -$4M -$2M -$5M --
Net Income to Common Excl Extra Items $3.7B $241M $1B $1.2B $1.5B
 
Basic EPS (Cont. Ops) $5.02 $0.34 $1.39 $1.67 $2.31
Diluted EPS (Cont. Ops) $4.88 $0.33 $1.36 $1.64 $2.28
Weighted Average Basic Share $766M $728M $722M $703M $671M
Weighted Average Diluted Share $788M $743M $740M $717M $680M
 
EBITDA $3.2B $2.3B $2.2B $2.7B $3B
EBIT $1.2B $1.4B $1.4B $1.9B $2.3B
 
Revenue (Reported) $26.4B $24.4B $22.2B $24.4B $27B
Operating Income (Reported) $1.2B $1.4B $1.4B $1.9B $2.3B
Operating Income (Adjusted) $1.2B $1.4B $1.4B $1.9B $2.3B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $99.3B $104.4B $91.2B $94B $104.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.4B $83.5B $70.2B $73.3B $82.6B
Gross Profit $22.9B $20.8B $21B $20.7B $21.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.4B $2.6B $2.8B $2.9B $3B
Selling, General & Admin $16.1B $13.8B $13.5B $12.3B $11.3B
Other Inc / (Exp) $3.8B -$2.9B -$104M -$48M --
Operating Expenses $17.8B $15.5B $15.1B $14.2B $13.7B
Operating Income $5.1B $5.4B $6B $6.5B $7.9B
 
Net Interest Expenses $1.5B $902M $1.5B $1.4B $1.5B
EBT. Incl. Unusual Items $7.2B $2.3B $3.5B $4.4B $6.4B
Earnings of Discontinued Ops. $915M $30M -- -- --
Income Tax Expense $1.3B $467M $879M $168M $1.2B
Net Income to Company $7B $1.8B $2.6B $4.4B $5.3B
 
Minority Interest in Earnings $44M -$13M -$22M -$17M -$1M
Net Income to Common Excl Extra Items $5.9B $1.8B $2.6B $4.3B $5.2B
 
Basic EPS (Cont. Ops) $8.91 $2.45 $3.69 $6.05 $7.62
Diluted EPS (Cont. Ops) $8.65 $2.38 $3.61 $5.90 $7.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.5B $8.5B $9.3B $9.7B $10.9B
EBIT $5.1B $5.4B $6B $6.5B $7.9B
 
Revenue (Reported) $99.3B $104.4B $91.2B $94B $104.2B
Operating Income (Reported) $5.1B $5.4B $6B $6.5B $7.9B
Operating Income (Adjusted) $5.1B $5.4B $6B $6.5B $7.9B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $73.1B $76.5B $66.2B $71.7B $80.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.3B $61B $50.9B $56.3B $64.3B
Gross Profit $15.8B $15.5B $15.3B $15.4B $16.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2B $2B $2.1B $2.2B $2.3B
Selling, General & Admin $11.3B $10.4B $9.7B $9.2B $8.6B
Other Inc / (Exp) $4.2B -$1.4B -$163M -$59M $248M
Operating Expenses $12.6B $11.6B $11.1B $10.7B $10.3B
Operating Income $3.2B $3.9B $4.2B $4.7B $5.7B
 
Net Interest Expenses $1.2B $835M $1.1B $1.1B $1.1B
EBT. Incl. Unusual Items $6B $2.3B $2.6B $3.1B $4.5B
Earnings of Discontinued Ops. $688M -- -- -- --
Income Tax Expense $1B $486M $562M $32M $787M
Net Income to Company $5.7B $1.8B $2B $3B $3.7B
 
Minority Interest in Earnings -$102M -$12M -$14M -$15M --
Net Income to Common Excl Extra Items $5.4B $1.8B $2B $3B $3.7B
 
Basic EPS (Cont. Ops) $7.28 $2.45 $2.84 $4.33 $5.42
Diluted EPS (Cont. Ops) $7.06 $2.38 $2.78 $4.24 $5.35
Weighted Average Basic Share $2.3B $2.2B $2.2B $2.1B $2B
Weighted Average Diluted Share $2.4B $2.3B $2.2B $2.2B $2.1B
 
EBITDA $7.9B $6.2B $6.7B $7B $8B
EBIT $3.5B $3.9B $4.2B $4.7B $5.7B
 
Revenue (Reported) $73.1B $76.5B $66.2B $71.7B $80.4B
Operating Income (Reported) $3.2B $3.9B $4.2B $4.7B $5.7B
Operating Income (Adjusted) $3.5B $3.9B $4.2B $4.7B $5.7B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $9.5B $10B $8.9B $7.5B $3.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.7B $13B $12.9B $9.3B $10.3B
Inventory $3.4B $5.9B $4.8B $3.6B $6.7B
Prepaid Expenses -- $886M $641M $589M $564M
Other Current Assets $9.8B $11.5B $10.8B $11B $9.6B
Total Current Assets $43.6B $42.5B $39.4B $30.4B $32.1B
 
Property Plant And Equipment $4.8B $6.3B $6.9B $7.1B $7B
Long-Term Investments $1.3B $8.2B $7.7B $7.2B $7.5B
Goodwill $20B $19.8B $19.7B $19.7B $19.1B
Other Intangibles $9.1B $7.5B $6.5B $5.7B $5B
Other Long-Term Assets $38.7B $7B $7.3B $7.1B $5.7B
Total Assets $123.4B $92.7B $89.6B $82.1B $79.7B
 
Accounts Payable $21.6B $28.6B $20.7B $19.2B $20.8B
Accrued Expenses $7.2B $7.6B $8.9B $6.8B $6.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.4B -- -- -- $221M
Total Current Liabilities $54.1B $56.2B $51.7B $48.4B $46.5B
 
Long-Term Debt $32.9B $21.9B $23.6B $19.6B $19.9B
Capital Leases -- -- -- -- --
Total Liabilities $115.4B $94.3B $92.6B $84.3B $81.1B
 
Common Stock $16.8B $7.9B $8.4B $8.9B $9.1B
Other Common Equity Adj -$314M -$431M -$1B -$800M -$939M
Common Equity $3B -$1.7B -$3.1B -$2.2B -$1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.1B $105M $97M $95M $95M
Total Equity $8B -$1.6B -$3B -$2.1B -$1.4B
 
Total Liabilities and Equity $123.4B $92.7B $89.6B $82.1B $79.7B
Cash and Short Terms $9.5B $10B $8.9B $7.5B $3.8B
Total Debt $39.2B $27.7B $30.2B $26.6B $25.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $23.3B $5.2B $8.4B $5.3B $9.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.2B $11.6B $10.1B $11.2B $11.7B
Inventory $5.4B $6.2B $3.4B $6.7B $6.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.3B $8.3B $5B $9.3B --
Total Current Assets $57.2B $36.2B $34.1B $33.8B $40.3B
 
Property Plant And Equipment $8.9B $6.6B $6.9B $7B $7.2B
Long-Term Investments $7.2B $8B $7.4B $7.2B $8.5B
Goodwill $40.7B $19.4B $19.6B $19.2B --
Other Intangibles $12.3B $6.7B $5.9B $5.1B --
Other Long-Term Assets $1.9B $3.9B $4.3B $6B --
Total Assets $135.7B $85.2B $83.3B $82B $87.5B
 
Accounts Payable $26.8B $23.2B $20.7B $23.4B $23.8B
Accrued Expenses $9.6B -- -- $6.5B --
Current Portion Of Long-Term Debt $16.3B $6.8B $6.5B -- --
Current Portion Of Capital Lease Obligations $439M $247M $246M -- --
Other Current Liabilities -- $7.7B $6.2B $211M --
Total Current Liabilities $69.7B $52B $48.9B $49.5B $50.5B
 
Long-Term Debt $33.4B $21.1B $20.7B $20B $24.4B
Capital Leases -- -- -- -- --
Total Liabilities $121.5B $88.5B $85.8B $84.1B $90.1B
 
Common Stock $17.8B $8.2B $8.7B $9B $9.3B
Other Common Equity Adj -$394M -$920M -$823M -$820M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.2B $101M $94M $95M --
Total Equity $14.2B -$3.4B -$2.6B -$2.2B -$2.6B
 
Total Liabilities and Equity $135.7B $85.2B $83.3B $82B $87.5B
Cash and Short Terms $23.3B $5.2B $8.4B $5.3B $9.7B
Total Debt $50.1B $27.9B $27.2B $25.6B $31.8B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $3.5B $5.7B $2.4B $3.4B $4.6B
Depreciation & Amoritzation $5.4B $4.6B $3.2B $3.3B $3.1B
Stock-Based Compensation $1.6B $1.6B $931M $878M $785M
Change in Accounts Receivable -$1.1B -$2.4B -$348M $3.3B -$2.2B
Change in Inventories -$243M -$2.5B $875M $975M -$3.5B
Cash From Operations $11.4B $10.3B $3.6B $8.7B $4.5B
 
Capital Expenditures $2.1B $2.8B $3B $2.8B $2.7B
Cash Acquisitions $1.8B $16M $70M $126M --
Cash From Investing -$460M $1.3B -$3B -$2.8B -$2.2B
 
Dividends Paid (Ex Special Dividend) -- -- $964M $1.1B $1.3B
Special Dividend Paid
Long-Term Debt Issued $16.4B $20.4B $12.5B $7.8B $9.3B
Long-Term Debt Repaid -$20.9B -$26.7B -$9.8B -$11.2B -$10.6B
Repurchase of Common Stock -$1.6B $1.8B $3.3B $2.5B $3.2B
Other Financing Activities -$270M -$8.8B -$39M -$109M -$64M
Cash From Financing -$6B -$16.6B -$1.6B -$7.1B -$5.8B
 
Beginning Cash (CF) $10.2B $10B $8.9B $7.5B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5B -$5.1B -$1.2B -$1.4B -$3.7B
Ending Cash (CF) $15.2B $4.8B $7.6B $5.9B -$111M
 
Levered Free Cash Flow $9.3B $7.5B $562M $5.9B $1.9B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $3.9B $241M $1B $1.2B $1.5B
Depreciation & Amoritzation $1.2B $832M $822M $765M $756M
Stock-Based Compensation $472M $235M $227M $198M $165M
Change in Accounts Receivable -$1.3B $1.4B $1.1B $405M $2.2B
Change in Inventories -$1.3B -$372M $153M -$805M $206M
Cash From Operations $3.3B $396M $2.2B $1.6B $1.2B
 
Capital Expenditures $799M $747M $704M $639M $669M
Cash Acquisitions -$16M -- $127M -- --
Cash From Investing $3.2B -$730M -$825M -$524M -$617M
 
Dividends Paid (Ex Special Dividend) -- $238M $266M $312M $351M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.1B $2.3B $2.2B $3.7B --
Long-Term Debt Repaid -$4.6B -$1.8B -$2.7B -$3.2B --
Repurchase of Common Stock $214M $622M $744M $454M $1.3B
Other Financing Activities -$99M -$3M -$5M -$29M --
Cash From Financing $4.3B -$386M -$1.4B -$315M $857M
 
Beginning Cash (CF) $23.3B $5.2B $8.4B $5.3B $9.7B
Foreign Exchange Rate Adjustment -$33M -$149M -$83M $19M $30M
Additions / Reductions $10.7B -$869M -$202M $733M $1.4B
Ending Cash (CF) $34B $4.2B $8.2B $6.1B $11.2B
 
Levered Free Cash Flow $2.5B -$351M $1.4B $914M $503M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $7B $1.8B $2.6B $4.4B $5.3B
Depreciation & Amoritzation $5.1B $3.1B $3.3B $3.2B $3B
Stock-Based Compensation $1.8B $919M $903M $802M $720M
Change in Accounts Receivable -$2.7B -$564M $2.1B -$2.1B -$2.8B
Change in Inventories -$2.1B -$936M $2.6B -$3.6B -$602M
Cash From Operations $13.1B $3.9B $9.9B $5.5B $7.1B
 
Capital Expenditures $2.6B $3B $2.8B $2.6B $2.6B
Cash Acquisitions $424M $16M $197M -$1M --
Cash From Investing $1.6B -$3B -$2.9B -$2.2B -$2B
 
Dividends Paid (Ex Special Dividend) -- $728M $1B $1.2B $1.4B
Special Dividend Paid
Long-Term Debt Issued $14.7B $16.2B $10.6B $9.5B --
Long-Term Debt Repaid -$16.7B -$21.7B -$11.5B -$11.1B --
Repurchase of Common Stock $1.7B $3.7B $1.7B $3.3B $5.3B
Other Financing Activities -$113M -$8.7B -$76M -$121M --
Cash From Financing -$3.5B -$18.7B -$3.8B -$6.2B -$762M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.2B -$18.1B $3.2B -$3B $4.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.5B $960M $7.1B $2.8B $4.4B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $5.7B $1.8B $2B $3B $3.7B
Depreciation & Amoritzation $3.7B $2.3B $2.5B $2.3B $2.3B
Stock-Based Compensation $1.4B $703M $675M $599M $534M
Change in Accounts Receivable -$1.4B $517M $3B -$2.5B -$3B
Change in Inventories -$2.1B -$485M $1.2B -$3.3B -$409M
Cash From Operations $7.2B $851M $7.1B $3.9B $6.5B
 
Capital Expenditures $2.1B $2.2B $2B $1.9B $1.9B
Cash Acquisitions -$32M -- $127M -- --
Cash From Investing $2.1B -$2.2B -$2.1B -$1.5B -$1.4B
 
Dividends Paid (Ex Special Dividend) -- $728M $811M $964M $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13B $8.8B $6.9B $8.6B $6.3B
Long-Term Debt Repaid -$13.1B -$8.1B -$9.8B -$9.6B -$2.3B
Repurchase of Common Stock -$781M $3.1B $1.6B $2.4B $4.5B
Other Financing Activities -$113M -$17M -$54M -$66M -$33M
Cash From Financing -$1B -$3.1B -$5.3B -$4.4B $629M
 
Beginning Cash (CF) $53.7B $18.5B $25B $16B $25.9B
Foreign Exchange Rate Adjustment -$54M -$343M -$200M -$78M $134M
Additions / Reductions $8.2B -$4.9B -$446M -$2.1B $5.9B
Ending Cash (CF) $61.9B $13.3B $24.4B $13.8B $31.9B
 
Levered Free Cash Flow $5.2B -$1.4B $5.1B $2B $4.6B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 24

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 24

UniFirst Corp. [UNF] is up 0.77% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock