Financhill
Buy
54

DELL Quote, Financials, Valuation and Earnings

Last price:
$126.19
Seasonality move :
1.29%
Day range:
$123.70 - $127.15
52-week range:
$66.25 - $168.08
Dividend yield:
1.6%
P/E ratio:
16.86x
P/S ratio:
0.84x
P/B ratio:
--
Volume:
9.7M
Avg. volume:
7.6M
1-year change:
12.92%
Market cap:
$83.8B
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 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…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 22

Lamb Weston Holdings, Inc. [LW] is down 2.48% over the past day.

Buy
54
BMRN alert for Dec 22

BioMarin Pharmaceutical, Inc. [BMRN] is down 2.35% over the past day.

Buy
82
RKLB alert for Dec 22

Rocket Lab Corp. [RKLB] is up 10% over the past day.

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

Show me the best stock