Financhill
Sell
49

DELL Quote, Financials, Valuation and Earnings

Last price:
$118.96
Seasonality move :
9.77%
Day range:
$118.18 - $119.42
52-week range:
$74.32 - $179.70
Dividend yield:
1.43%
P/E ratio:
20.82x
P/S ratio:
0.92x
P/B ratio:
--
Volume:
2.1M
Avg. volume:
8.6M
1-year change:
57.1%
Market cap:
$83.3B
Revenue:
$88.4B
EPS (TTM):
$5.71
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $84.8B $86.7B $101.2B $102.3B $88.4B
Revenue Growth (YoY) -6.41% 2.19% 16.76% 1.09% -13.56%
 
Cost of Revenues $64.2B $66.5B $79.3B $79.6B $67.6B
Gross Profit $20.6B $20.1B $21.9B $22.7B $20.9B
Gross Profit Margin 24.33% 23.24% 21.63% 22.18% 23.6%
 
R&D Expenses $2.5B $2.5B $2.6B $2.8B $2.8B
Selling, General & Admin $15.8B $14B $14.7B $14.1B $12.9B
Other Inc / (Exp) -$120M $565M $2.7B -$1.4B -$84M
Operating Expenses $18.3B $16.5B $17.2B $16.9B $15.7B
Operating Income $2.4B $3.7B $4.7B $5.8B $5.2B
 
Net Interest Expenses $2.3B $1.9B $1.5B $1.2B $1.2B
EBT. Incl. Unusual Items -$51M $2.3B $5.9B $3.2B $3.9B
Earnings of Discontinued Ops. $5B $1.3B $765M -- --
Income Tax Expense -$572M $101M $981M $803M $692M
Net Income to Company $5.5B $3.5B $5.7B $2.4B $3.2B
 
Minority Interest in Earnings -$913M -$255M -$144M $20M $16M
Net Income to Common Excl Extra Items $4.6B $3.3B $5.6B $2.4B $3.2B
 
Basic EPS (Cont. Ops) $6.38 $4.37 $7.02 $3.24 $4.36
Diluted EPS (Cont. Ops) $6.03 $4.22 $7.02 $3.24 $4.36
Weighted Average Basic Share $724M $744M $762M $734M $720M
Weighted Average Diluted Share $751M $767M $791M $753M $736M
 
EBITDA $8.5B $9.8B $12B $7.7B $8.7B
EBIT $2.3B $4.4B $7.5B $4.5B $5.4B
 
Revenue (Reported) $84.8B $86.7B $101.2B $102.3B $88.4B
Operating Income (Reported) $2.4B $3.7B $4.7B $5.8B $5.2B
Operating Income (Adjusted) $2.3B $4.4B $7.5B $4.5B $5.4B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $23.5B $26.4B $24.7B $22.3B $24.4B
Revenue Growth (YoY) 2.79% 12.53% -6.45% -9.99% 9.51%
 
Cost of Revenues $16.2B $20.9B $19B $17.1B $19.1B
Gross Profit $7.3B $5.5B $5.7B $5.1B $5.3B
Gross Profit Margin 30.92% 20.94% 23.09% 23.14% 21.78%
 
R&D Expenses $1.4B $650M $677M $692M $745M
Selling, General & Admin $4.8B $3.8B $3.3B $3B $2.9B
Other Inc / (Exp) $796M $4B -$1B -$22M $17M
Operating Expenses $6.1B $4.5B $3.9B $3.7B $3.6B
Operating Income $1.1B $1B $1.8B $1.5B $1.7B
 
Net Interest Expenses $523M $452M $280M $284M $293M
EBT. Incl. Unusual Items $1.4B $4.5B $454M $1.2B $1.4B
Earnings of Discontinued Ops. -- $205M -- -- --
Income Tax Expense $521M $864M $213M $176M $265M
Net Income to Company $881M $3.9B $241M $1B $1.1B
 
Minority Interest in Earnings -$49M -$45M $4M $2M $5M
Net Income to Common Excl Extra Items $832M $3.8B $245M $1B $1.1B
 
Basic EPS (Cont. Ops) $1.11 $5.02 $0.34 $1.39 $1.61
Diluted EPS (Cont. Ops) $1.08 $4.87 $0.33 $1.36 $1.58
Weighted Average Basic Share $747M $766M $728M $722M $703M
Weighted Average Diluted Share $771M $788M $743M $740M $717M
 
EBITDA $3.3B $6.3B $1.6B $2.4B $2.5B
EBIT $2B $5B $755M $1.6B $1.7B
 
Revenue (Reported) $23.5B $26.4B $24.7B $22.3B $24.4B
Operating Income (Reported) $1.1B $1B $1.8B $1.5B $1.7B
Operating Income (Adjusted) $2B $5B $755M $1.6B $1.7B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $84.8B $91.8B $105.3B $91.1B $94B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.1B $76.6B $82.7B $69.8B $73.2B
Gross Profit $20.7B $15.1B $22.5B $21.3B $20.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7B $537M $2.6B $2.9B $3B
Selling, General & Admin $14.6B $10.8B $13.8B $13.5B $12.3B
Other Inc / (Exp) $642M $3.8B -$2.9B -$104M $20M
Operating Expenses $17.2B $11.4B $16.4B $16.4B $15.3B
Operating Income $3.4B $3.8B $6.2B $4.9B $5.4B
 
Net Interest Expenses $2B $1.3B $1.1B $1.3B $1.2B
EBT. Incl. Unusual Items $2.1B $6.3B $2.3B $3.5B $4.2B
Earnings of Discontinued Ops. -- $735M $30M -- --
Income Tax Expense $4.5B $1.2B $467M $879M $135M
Net Income to Company $2.6B $7B $1.8B $2.6B $4.1B
 
Minority Interest in Earnings -$147M -$261M $13M $22M $17M
Net Income to Common Excl Extra Items $2.4B $6.8B $1.8B $2.7B $4.1B
 
Basic EPS (Cont. Ops) $3.27 $8.92 $2.45 $3.70 $5.80
Diluted EPS (Cont. Ops) $3.18 $8.62 $2.38 $3.62 $5.71
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $9.8B $12.8B $6.5B $8.4B $8.9B
EBIT $4.2B $7.8B $3.4B $5.1B $5.7B
 
Revenue (Reported) $84.8B $91.8B $105.3B $91.1B $94B
Operating Income (Reported) $3.4B $3.8B $6.2B $4.9B $5.4B
Operating Income (Adjusted) $4.2B $7.8B $3.4B $5.1B $5.7B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $68.1B $73.2B $77.3B $66.1B $71.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.8B $56.9B $60.3B $50.6B $56.2B
Gross Profit $21.3B $16.3B $16.9B $15.6B $15.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9B $2B $2B $2.1B $2.3B
Selling, General & Admin $14.4B $11.3B $10.4B $9.7B $9.2B
Other Inc / (Exp) $799M $4.2B -$1.4B -$163M -$59M
Operating Expenses $18.3B $13.2B $12.3B $11.8B $11.5B
Operating Income $3B $3.1B $4.6B $3.7B $3.9B
 
Net Interest Expenses $1.7B $1.3B $856M $958M $943M
EBT. Incl. Unusual Items $2B $6B $2.3B $2.6B $2.9B
Earnings of Discontinued Ops. -- $735M -- -- --
Income Tax Expense -$124M $1B $486M $562M $5M
Net Income to Company $2.2B $5.7B $1.8B $2B $2.9B
 
Minority Interest in Earnings -$139M -$145M $12M $14M $15M
Net Income to Common Excl Extra Items $2B $5.6B $1.8B $2.1B $2.9B
 
Basic EPS (Cont. Ops) $2.71 $7.28 $2.45 $2.84 $4.16
Diluted EPS (Cont. Ops) $2.64 $7.05 $2.38 $2.78 $4.07
Weighted Average Basic Share $2.2B $2.3B $2.2B $2.2B $2.1B
Weighted Average Diluted Share $2.3B $2.4B $2.3B $2.2B $2.2B
 
EBITDA $7.9B $11B $5.5B $6.3B $6.4B
EBIT $3.9B $7.3B $3.2B $3.8B $4B
 
Revenue (Reported) $68.1B $73.2B $77.3B $66.1B $71.6B
Operating Income (Reported) $3B $3.1B $4.6B $3.7B $3.9B
Operating Income (Adjusted) $3.9B $7.3B $3.2B $3.8B $4B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $9.3B $9.5B $9.5B $8.6B $7.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.5B $10.7B $12.9B $12.5B $9.3B
Inventory $3.3B $3.4B $5.9B $4.8B $3.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9B $9.8B $11.5B $10.8B $11B
Total Current Assets $36.9B $43.6B $45B $42.4B $35.9B
 
Property Plant And Equipment $7.8B $4.8B $5.4B $6.2B $6.4B
Long-Term Investments $864M $1.3B $1.8B $1.5B $1.3B
Goodwill $41.7B $20B $19.8B $19.7B $19.7B
Other Intangibles $18.1B $9.1B $7.5B $6.5B $5.7B
Other Long-Term Assets $1.7B $38.7B $7B $7.3B $7.1B
Total Assets $118.9B $123.4B $92.7B $89.6B $82.1B
 
Accounts Payable $20.1B $21.6B $27.1B $18.6B $19.4B
Accrued Expenses $1.7B $7.2B $7.6B $8.9B $6.8B
Current Portion Of Long-Term Debt $7.7B -- -- -- --
Current Portion Of Capital Lease Obligations $432M -- -- -- --
Other Current Liabilities $2.1B $4.4B -- -- --
Total Current Liabilities $52.5B $54.1B $56.2B $51.7B $48.5B
 
Long-Term Debt $44.3B $32.9B $21.1B $23B $19B
Capital Leases -- -- -- -- --
Total Liabilities $115.1B $115.4B $94.3B $92.6B $84.4B
 
Common Stock $16.1B $16.8B $7.9B $8.4B $8.9B
Other Common Equity Adj -$709M -$314M -$431M -$1B -$800M
Common Equity -$945M $3B -$1.7B -$3.1B -$2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.7B $5.1B $105M $97M $95M
Total Equity $3.8B $8B -$1.6B -$3B -$2.3B
 
Total Liabilities and Equity $118.9B $123.4B $92.7B $89.6B $82.1B
Cash and Short Terms $9.3B $9.5B $9.5B $8.6B $7.4B
Total Debt $52.1B $39.2B $27B $29.6B $26B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $11.3B $22.4B $4.9B $8.3B $5.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.4B $14.2B $11.4B $9.7B $11.2B
Inventory $3.4B $5.4B $6.2B $3.4B $6.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.7B $9.3B $8.3B $5B $9.3B
Total Current Assets $38.6B $57.2B $38.8B $37B $38B
 
Property Plant And Equipment $8.5B $8.9B $6.6B $6.9B $6.3B
Long-Term Investments $1.7B $1.8B $1.5B $1.3B $1.3B
Goodwill $40.6B $40.7B $19.4B $19.6B $19.2B
Other Intangibles $15.3B $12.3B $6.7B $5.9B $5.1B
Other Long-Term Assets $1.7B $1.9B $3.9B $4.3B $6B
Total Assets $118.9B $135.7B $85.2B $83.3B $82B
 
Accounts Payable $19.8B $26.8B $22.5B $19.5B $23.4B
Accrued Expenses $8.7B $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 $50.3B $69.7B $52B $48.9B $49.5B
 
Long-Term Debt $43.3B $31.7B $20.6B $20.1B $19.4B
Capital Leases -- -- -- -- --
Total Liabilities $112.5B $121.5B $88.5B $85.8B $84.1B
 
Common Stock $16.7B $17.8B $8.2B $8.7B $9B
Other Common Equity Adj -$553M -$394M -$920M -$823M -$820M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.1B $5.2B $101M $94M $95M
Total Equity $6.5B $14.2B -$3.4B -$2.6B -$2.2B
 
Total Liabilities and Equity $118.9B $135.7B $85.2B $83.3B $82B
Cash and Short Terms $11.3B $22.4B $4.9B $8.3B $5.2B
Total Debt $49.9B $48B $27.3B $26.6B $25B
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $5.5B $3.5B $5.7B $2.4B $3.2B
Depreciation & Amoritzation $6.1B $5.4B $4.6B $3.2B $3.3B
Stock-Based Compensation $1.3B $1.6B $1.6B $931M $878M
Change in Accounts Receivable -$1.6B -$1.1B -$2.4B -$348M $3.3B
Change in Inventories $311M -$243M -$2.5B $875M $975M
Cash From Operations $9.3B $11.4B $10.3B $3.6B $8.7B
 
Capital Expenditures $2.6B $2.1B $2.8B $3B $2.8B
Cash Acquisitions -$2.5B $1.8B $3.9B -$70M -$126M
Cash From Investing -$4.7B -$460M $1.3B -$3B -$2.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$964M -$1.1B
Special Dividend Paid
Long-Term Debt Issued $20.5B $16.4B $20.4B $12.5B $7.8B
Long-Term Debt Repaid -$22.1B -$20.9B -$26.7B -$9.8B -$11.2B
Repurchase of Common Stock -$3.6B -$1.6B -$1.8B -$3.3B -$2.5B
Other Financing Activities -$71M -$270M -$8.8B -$39M -$109M
Cash From Financing -$4.6B -$6B -$16.6B -$1.6B -$7.1B
 
Beginning Cash (CF) $10.2B $10.2B $15.2B $10.1B $8.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M $5B -$5B -$1.1B -$1.2B
Ending Cash (CF) $10.2B $15.2B $10.1B $8.9B $7.5B
 
Levered Free Cash Flow $6.7B $9.3B $7.5B $562M $5.9B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $881M $3.9B $241M $1B $1.1B
Depreciation & Amoritzation $1.4B $1.2B $832M $822M $765M
Stock-Based Compensation $436M $472M $235M $227M $198M
Change in Accounts Receivable $151M -$1.3B $1.4B $1.1B $405M
Change in Inventories $164M -$1.3B -$372M $153M -$805M
Cash From Operations $3B $3.3B $396M $2.2B $1.6B
 
Capital Expenditures $480M $799M $747M $704M $639M
Cash Acquisitions $2B $4B -- -$127M --
Cash From Investing $1.4B $3.2B -$730M -$825M -$524M
 
Dividends Paid (Ex Special Dividend) -- -- -$238M -$266M -$312M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $9.1B $2.3B $2.2B $3.7B
Long-Term Debt Repaid -$7B -$4.6B -$1.8B -$2.7B -$3.2B
Repurchase of Common Stock -$299M -$214M -$622M -$744M -$454M
Other Financing Activities -$80M -$99M -$3M -$5M -$29M
Cash From Financing -$4.3B $4.3B -$386M -$1.4B -$315M
 
Beginning Cash (CF) $12.1B $12.6B $6.1B $8.7B $4.7B
Foreign Exchange Rate Adjustment -$15M -$33M -$149M -$83M $19M
Additions / Reductions $119M $10.8B -$720M -$119M $714M
Ending Cash (CF) $12.2B $23.4B $5.2B $8.4B $5.4B
 
Levered Free Cash Flow $2.5B $2.5B -$351M $1.4B $914M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $2.6B $7B $1.8B $2.6B $4.1B
Depreciation & Amoritzation $5.6B $5.1B $3.1B $3.3B $3.2B
Stock-Based Compensation $1.6B $1.8B $919M $903M $802M
Change in Accounts Receivable -$1.6B -$2.7B -$564M $2.1B -$2.1B
Change in Inventories -$251M -$2.1B -$936M $2.6B -$3.6B
Cash From Operations $9B $13.1B $3.9B $9.9B $5.5B
 
Capital Expenditures $2.3B $2.6B $3B $2.8B $2.6B
Cash Acquisitions $1.8B $3.9B -- -$197M $1M
Cash From Investing -$678M $1.6B -$3B -$2.9B -$2.2B
 
Dividends Paid (Ex Special Dividend) -- -- -$728M -$1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $17.6B $14.7B $16.2B $10.6B $9.5B
Long-Term Debt Repaid -$20.4B -$16.7B -$21.7B -$11.5B -$11.1B
Repurchase of Common Stock -$3B -$1.7B -$3.7B -$1.7B -$3.3B
Other Financing Activities -$274M -$113M -$8.7B -$76M -$121M
Cash From Financing -$5.5B -$3.5B -$18.7B -$3.8B -$6.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9B $11.2B -$17.8B $3.2B -$3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.8B $10.5B $960M $7.1B $2.8B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $2.2B $5.7B $1.8B $2B $2.9B
Depreciation & Amoritzation $4B $3.7B $2.3B $2.5B $2.3B
Stock-Based Compensation $1.2B $1.4B $703M $675M $599M
Change in Accounts Receivable $261M -$1.4B $517M $3B -$2.5B
Change in Inventories -$198M -$2.1B -$485M $1.2B -$3.3B
Cash From Operations $5.5B $7.2B $851M $7.1B $3.9B
 
Capital Expenditures $1.6B $2.1B $2.2B $2B $1.9B
Cash Acquisitions $1.8B $3.9B -- -$127M --
Cash From Investing $26M $2.1B -$2.2B -$2.1B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -$728M -$811M -$964M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.8B $13B $8.8B $6.9B $8.6B
Long-Term Debt Repaid -$17.2B -$13.1B -$8.1B -$9.8B -$9.6B
Repurchase of Common Stock -$1.1B -$1.2B -$3.1B -$1.6B -$2.4B
Other Financing Activities -$270M -$113M -$17M -$54M -$66M
Cash From Financing -$3.5B -$1B -$3.1B -$5.3B -$4.4B
 
Beginning Cash (CF) $35.2B $43.1B $23.5B $25.5B $18.1B
Foreign Exchange Rate Adjustment -$67M -$54M -$343M -$200M -$78M
Additions / Reductions $2.1B $8.2B -$4.5B -$246M -$2B
Ending Cash (CF) $37.2B $51.3B $18.6B $25B $16B
 
Levered Free Cash Flow $3.9B $5.2B -$1.4B $5.1B $2B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock