For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Dell Technologies Inc. (DELL) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Our current read (analysis of 2026-08-23): Designation Low · Gem Score -26 (−100…+100 Quality+Value blend) · Quality 41 · Value -81 · Sentiment 9 (timing only, not weighted) · Composite fair value $404.19 vs $405.32 at analysis
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Dell Technologies Inc.
DELL NYSEDell Technologies Inc. is a global information technology company that designs, develops, manufactures, and supports a broad portfolio of hardware, software, and services for consumers and enterprises. Its core activities span personal computing devices such as laptops, desktops, workstations, monitors, and peripherals, alongside gaming systems under the Alienware brand for high-performance use. The company is also a major provider of enterprise infrastructure, including servers, storage platforms, data protection solutions, and networking equipment tailored for data centers and AI-optimized workloads. Through its Infrastructure Solutions Group and Client Solutions Group, Dell Technologies serves corporate customers, governments, educational institutions, and small and medium-sized businesses with integrated IT solutions. Complementing its products, the company offers consulting, deployment, support, multi-cloud and edge solutions, and consumption-based services through offerings such as Dell Apex, as well as financing via Dell Financial Services. Dell Technologies Inc., founded in 1984 and headquartered in Round Rock, Texas, plays a central role in global IT infrastructure and workforce computing markets.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 8.68
Total Equity: -$2.47B
Shares: 684,000,000
Total Debt: $31.50B
Cash: $11.53B
EBITDA: $11.18B
Total Debt: $31.50B
Cash: $11.53B
Revenue: $113.54B
Revenue: $113.54B
Revenue: $113.54B
Total Equity: -$2.47B
Tax Rate: 18.3%
Equity: -$2.47B
Total Debt: $31.50B
Cash: $11.53B
Current Liabilities: $63.27B
Long-Term Debt: $23.51B
Total Debt: $31.50B
Total Equity: -$2.47B
Shares: 684,000,000
Shares: 684,000,000
CapEx: -$2.63B
Shares: 684,000,000
Stock Price: $369.64
Net Income: $5.94B
Industry Benchmarks
Income Statement (Annual)
Last updated: Jul 30, 2026 6:17pm (24d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | $101.2B | $102.3B | $88.4B | $95.6B | $113.5B |
| Cost of Revenue | $79.3B | $79.6B | $67.6B | $74.3B | $90.8B |
| Gross Profit | $21.9B | $22.7B | $20.9B | $21.3B | $22.7B |
| Operating Expenses | $17.2B | $16.9B | $15.7B | $15.0B | $14.6B |
| Operating Income | $4.7B | $5.8B | $5.2B | $6.2B | $8.1B |
| Net Income | $5.6B | $2.4B | $3.2B | $4.6B | $5.9B |
| EBITDA | $9.2B | $8.9B | $8.5B | $9.4B | $11.2B |
| EPS | $7.30 | $3.33 | $4.71 | $6.51 | $8.79 |
| EPS (Diluted) | $7.03 | $3.24 | $4.60 | $6.38 | $8.68 |
Balance Sheet (Annual)
Last updated: Jul 30, 2026 6:05pm (24d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Cash & Equivalents | $9.5B | $8.6B | $7.4B | $3.6B | $11.5B |
| Total Current Assets | $45.0B | $42.4B | $35.9B | $36.2B | $57.6B |
| Total Assets | $92.7B | $89.6B | $82.1B | $79.7B | $101.3B |
| Current Liabilities | $56.2B | $51.7B | $48.5B | $46.5B | $63.3B |
| Long-Term Debt | $21.1B | $23.0B | $19.0B | $19.4B | $23.5B |
| Total Liabilities | $94.3B | $92.6B | $84.4B | $81.1B | $103.8B |
| Total Equity | -$1.6B | -$3.0B | -$2.3B | -$1.4B | -$2.5B |
| Retained Earnings | -$8.2B | -$6.7B | -$4.6B | -$1.2B | $3.3B |
Cash Flow (Annual)
Last updated: Jul 30, 2026 6:17pm (24d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Operating Cash Flow | $10.3B | $3.6B | $8.7B | $4.5B | $11.2B |
| Capital Expenditure | -$2.8B | -$3.0B | -$2.8B | -$2.7B | -$2.6B |
| Free Cash Flow | $7.5B | $562.0M | $5.9B | $1.9B | $8.6B |
| Acquisitions (net) | $4.0B | -$70.0M | -$126.0M | $0 | -$84.0M |
| Net Debt Issued / (Repaid) | -$6.3B | $2.7B | -$3.5B | -$1.3B | $6.5B |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | -$663.0M | -$3.3B | -$2.1B | -$2.6B | -$6.0B |
| Net Change in Cash | -$5.1B | -$1.2B | -$1.4B | — | — |
Growth Trends (YoY %)
Last updated: Jul 30, 2026 6:17pm (24d ago)| Metric | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Revenue Growth | +1.1% | -13.6% | +8.1% | +18.8% |
| Gross Profit Growth | +3.6% | -8.0% | +1.8% | +6.9% |
| Operating Income Growth | +23.9% | -9.7% | +19.7% | +30.7% |
| Net Income Growth | -56.1% | +31.5% | +43.0% | +29.3% |
| EBITDA Growth | -3.1% | -4.6% | +9.9% | +19.4% |
Dividend History (Last 20)
Last updated: Jul 30, 2026 6:06pm (24d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-07-21 | $0.63 | — | — | — |
| 2026-04-21 | $0.63 | — | — | — |
| 2026-01-20 | $0.53 | — | — | — |
| 2025-10-21 | $0.53 | — | — | — |
| 2025-07-22 | $0.53 | — | — | — |
| 2025-04-22 | $0.53 | — | — | — |
| 2025-01-22 | $0.45 | — | — | — |
| 2024-10-22 | $0.45 | — | — | — |
| 2024-07-23 | $0.45 | — | — | — |
| 2024-04-22 | $0.45 | — | — | — |
| 2024-01-22 | $0.37 | — | — | — |
| 2023-10-23 | $0.37 | — | — | — |
| 2023-07-24 | $0.37 | — | — | — |
| 2023-04-24 | $0.37 | — | — | — |
| 2023-01-24 | $0.33 | — | — | — |
| 2022-10-18 | $0.33 | — | — | — |
| 2022-07-19 | $0.33 | — | — | — |
| 2022-04-19 | $0.33 | — | — | — |
Deep Analysis
Risk : Reward — if the last quarter repeats
Live · as of 2026-08-19 08:48Recovery pays +238%; another quarter like the worst recent one costs 68%. Ratio 3.5:1.
| Case | Growth | Margin | Fair value | vs price ($405.32) |
|---|---|---|---|---|
| Bull — recovery | +95% | 9.2% | $1,371.17 | +238% |
| Base — stabilizes | +64% | 8.0% | $598.59 | +48% |
| Bear — keeps slipping | +32% | 6.8% | $231.74 | -43% |
| Stress — last quarter repeats | +11% | 6.9% | $129.17 | -68% |
Narrative Economics
market-narrative step).
Claude Reading
The quarterly trajectory is genuinely startling and deserves first attention before any model verdict. Dell printed $43.84B in revenue for the quarter ending May 2026 — up 87.5% YoY from $23.38B — with net margin jumping to 7.8% from 4.1%. That's not a "riding the AI wave" quarter; that's a step-function. Annual revenue moved from $95.57B to $113.54B (+18.8%), NI from $4.59B to $5.94B (+29.3%), and FCF hit $8.55B. On that FCF, the stock trades at ~28x — not egregious for a company compounding revenue at 13% and earnings at 36%. The synthesis DCF of $154 fair value implicitly assumes a rapid reversion to sub-$100B revenue and mid-single-digit margins; the May quarter alone annualizes to ~$175B and challenges that anchor materially.
That said, the skeptic in me flags several things the bullish read glosses over. Gross margin is 20% — this is a hardware assembler, not a software franchise, and the AI server mix that's driving the top line is notoriously thin-margin (Super Micro runs similar economics and has been repriced brutally). Total equity is negative $2.47B against $31.5B of debt and only $11.5B cash, with a current ratio of 0.91 — the balance sheet is levered and there's no cushion for a demand air pocket. Customer concentration in hyperscalers is real; if two or three of Meta/xAI/Oracle pull orders forward and then pause, the trajectory that looks like a supercycle reveals itself as a pull-forward. The insider "J-Other" transactions on 2026-07-10 are suspiciously repetitive — likely automated grants/deliveries rather than open-market sells, but the models' "neutral" read is fair; there's no signal here either way.
Where I disagree with the prior stack: the synthesis verdict of $154-$167 fair value (a 58% downside) is anchored to trailing/normalized cash flows that ignore the acceleration visible in the last two prints. NI compounded from $887M (Aug 2024) to $3.44B (May 2026) — nearly 4x in seven quarters. Even if you assume the AI cycle normalizes and margins compress back to 5-6%, on $150-160B run-rate revenue that's $8-10B NI, which on a 20x multiple (reasonable for a hardware co with software-attached recurring revenue and 20%+ CAGR) gets you to $160-200B market cap — still below the current $239B, but the DCF's $99B floor looks too punitive. The narrative-economics layer nails it: this is a genuinely anchored turnaround-bet, not a cult stock, and durability is moderate — meaning the story can persist for several more quarters before facts either validate or refute it. Market Forces calling it "neutral" while flagging "priced for perfection" is the honest read.
My verdict: partial dissent from the synthesis. The stock isn't a screaming short at $370 — the fundamentals have moved too fast for a $154 fair value to be credible without a specific catalyst for the reversal. But it's also not undervalued. Fair value on my numbers is $260-$310, assuming AI server growth normalizes to 20-25% for two more years then decelerates, gross margin holds at 19-21%, and FCF reaches $12-14B by FY28. That leaves ~15-25% downside from here, which is real but not the -59% the DCF implies. The right move is to wait: the next print will either confirm sustained hyperscaler demand (in which case $370 gets defended and $420+ becomes possible) or reveal a growth stall (in which case $250 is the retest). Owning here requires believing the May quarter's 87% YoY isn't a peak — a belief the balance sheet gives you no margin of safety to be wrong about.
GPT Reading
Dell’s numbers clearly improved, but the stock price has detached from what the business economics usually justify. The operating story is real: annual revenue rebounded from $88.4B in FY24 to $95.6B in FY25 and then to $113.5B in FY26, while operating income rose from $5.2B to $6.2B to $8.2B. Quarterly momentum is even stronger, with revenue up from $23.4B in the May 2025 quarter to $43.8B in May 2026, an 87% jump, and net income climbing from $965M to $3.44B over that span. That is not financial engineering; that is a sharp mix and demand improvement. But the market cap is now $238.8B against FY26 net income of $5.94B and FCF of $8.55B, which means investors are paying about 40x earnings and roughly 28x free cash flow for a company with 20% gross margins, 7.2% operating margins, negative equity, and a current ratio below 1. For a hardware assembler/distributor with modest structural margins, that multiple only works if today’s demand surge proves both durable and margin-accretive for several years.
What stands out to me is that the income statement is improving much faster than the balance-sheet and business-quality profile. Gross profit was $22.7B on $113.5B of revenue in FY26, almost exactly a 20% gross margin, barely above the 20.0%-23.0% band this business has lived in. This is not a software-like transition where every dollar of growth drops through at high incremental margin. Even after a very strong year, net margin is 5.2%. The latest quarter’s 7.8% net margin is impressive relative to Dell’s own history, but one quarter at that level does not erase that the prior four quarters were 3.9%, 5.7%, 6.8%, and 4.1%. The market is capitalizing Dell like the AI server mix has permanently changed the earnings power of the firm; the raw data says earnings power has improved, but the core economic model still looks like scaled hardware: low gross margin, dependence on component cycles, and limited room for error. On enterprise value metrics, 2.6x revenue and 26.3x EBITDA are rich for this quality level.
The other thing I don’t like is how much optimism is embedded despite leverage and working-capital tightness. Dell has $31.5B of debt and only $11.5B of cash, for about $20B net debt, while total equity is negative $2.47B. Negative equity is not automatically fatal here, but it does matter when the stock is priced for excellence. If the company were trading at 12-15x earnings, I’d be more willing to look through the capital structure because $11.2B of operating cash flow and $8.6B of FCF are solid. At nearly $370, investors are not paying for “solid”; they are paying for a multi-year AI infrastructure compounding story with little cyclicality. That is the contradiction. The business can be better than it was in FY24 and still be a poor stock at this price. To justify today’s valuation on even a generous 20x earnings multiple, Dell would need to produce something like $12B of sustainable net income, roughly double FY26. For a company that just reached $5.94B in a banner year and still runs at 20% gross margin, that hurdle is too high.
The best counterargument is that the inflection is bigger than I’m allowing for. The quarterly run-rate has exploded: the last three quarters delivered $1.55B, $2.26B, and $3.44B of net income, and if anything close to that upper range persists, the annualized earnings base quickly moves far above FY26. On that view, the P/E based on trailing annual numbers is stale and misleading, and Dell is no longer just a PC and commodity server vendor but a critical enterprise AI deployment partner with favorable mix, services attach, and storage pull-through. Revenue growth of 18.8% and earnings growth of 29.3% on the latest annual comparisons support that the business is not merely rebounding mechanically. I respect that case. I weigh it differently because the evidence for a durable structural rerating is still weaker than the price implies: gross margin has not broken out, the balance sheet has not become fortress-like, and hardware booms have a long history of rewarding vendors temporarily but not permanently.
What would change my mind is simple: I need to see that the latest quarter is not a spike but a new base. If Dell can post another two to three quarters above $35B of revenue with net margins sustained at 7%+ and convert that into an annualized FCF run-rate north of $12B, then the argument for a higher-quality earnings stream gets much stronger. I would also want evidence that debt is coming down materially from $31.5B while the company maintains this growth, because that would prove the AI demand wave is not just inflating shipments but truly improving enterprise value creation. Without that, I think the stock is pricing peak enthusiasm for a still fundamentally low-margin hardware business.
Grok Reading
The raw numbers show a company in the middle of a genuine demand shock, not a slow grind. Trailing four quarters sum to roughly $134B of revenue if you annualize the latest print, but the official FY2026 close was already $113.54B (+18.8% YoY) with net income of $5.94B. The sequential leap is the real signal: the May 2026 quarter alone delivered $43.84B revenue and $3.44B of net income at a 7.8% margin, versus $23.38B and a 4.1% margin just four quarters earlier. Operating cash flow of $11.19B and free cash flow of $8.55B confirm the earnings are cash-backed, not accounting theater. Earnings CAGR of 36% and FCF CAGR of 20% over the recent window are real. Gross margin remains stuck near 20% and operating margin only 7.2%, however, which means Dell is still fundamentally an assembler capturing a thin slice of the AI server bill of materials. Negative equity of –$2.47B, $31.5B of debt against $11.5B cash, and a current ratio of 0.91 leave the balance sheet stretched for a cyclical hardware name.
At a 46.7× trailing P/E, 2.44× sales and 26× EV/EBITDA the market has already capitalized several years of this acceleration as if it were permanent software-like economics. Historical Dell multiples lived in the low-to-mid teens; the current premium is almost pure narrative that Infrastructure Solutions will keep compounding at 15–20% while mix lifts margins structurally. The data do not yet support that durability—gross margin has barely moved despite the AI mix shift, and the entire enterprise still throws off mid-single-digit net margins. The $8.55B FCF is excellent absolute cash generation, yet it supports a far lower enterprise value once you normalize for the leverage and the cyclicality of server refresh cycles.
The strongest counter-argument is simply the slope of the last three quarters. Revenue went $27B → $33B → $44B while net margin climbed from 5.7% to 7.8%; if that trajectory holds for another four to six quarters, FY2027 earnings could approach $9–10B and the forward multiple would compress into the mid-20s without the stock having to fall. Hyperscaler AI capex budgets remain elevated, Dell’s supply-chain position is real, and FCF conversion is clean. A bull can fairly claim the valuation models that spit out $155–167 are anchored to a pre-AI steady state that no longer exists and that the market is rationally paying for a multi-year earnings power reset. I weigh that less heavily because hardware gross margins have not expanded enough to justify a permanent re-rating, customer concentration risk is high, and any pause in GPU deployments or shift toward in-house ODM builds would collapse the multiple faster than earnings can grow into it.
I would reverse to neutral or constructive only if the next two reported quarters sustain revenue above $40B with net margins holding or expanding above 8%, accompanied by explicit multi-year backlog disclosure that de-risks the AI server pipeline beyond the current fiscal year. A clean reduction in net debt below $15B would also matter. Absent those prints, the gap between $370 and fundamental cash-flow value remains too wide.
Big-3 Panel — where each AI stands
Advanced Analysis Forensic deep-dive · separate lenses
Dell's business is in good working order. Revenue re-accelerated to $113.5B in FY2026 from a $88.4B trough in FY2024, operating margin has climbed every year from 4.6% (2022) to 7.2% (2026), and net income rebuilt from $2.44B in 2023 to $5.94B in 2026. FCF of $8.55B in the latest year, OCF/NI of 1.78x, accruals of -3.6% of assets, and a Beneish M of -2.14 all point to clean, cash-backed earnings. The diluted share count has fallen from 791M to 684M (a -3.6% CAGR) with buybacks running ~3x SBC, so per-share value is being concentrated rather than diluted. Gross margin softened to 20.0% in the latest year (from 23.6% in 2024), consistent with AI server mix shift, but the operating margin still expanded, suggesting genuine operating leverage. The main quality drag is the balance sheet: net cash is -$19.98B against $11.5B liquid, and Altman Z of 2.75 sits in the grey zone. FCF comfortably services this, but there is no cushion, so Dell is durable rather than fortress-like. Insider activity is dominated by Silver Lake distributions (J-Other codes) rather than directional selling; no open-market P/S signal is present.
Verify before trusting this (6)
- Customer concentration in AI server revenue (hyperscaler exposure) from the 10-K
- Debt maturity ladder and cost of debt vs. FCF coverage
- Whether AI/ISG backlog is margin-accretive or dilutive at gross line
- Nature of Silver Lake J-Other transfers on 2026-07-10 (distribution vs. sale)
- Segment mix: ISG vs. CSG operating margin trajectory
- Working capital dynamics driving FCF volatility between fiscal years
The stock trades at $405.32 against a composite fair value of $154.62 and a signal-adjusted FV of $167.01, implying roughly -59% downside if the deserved-value math is anywhere near right. The DCF ($138.90) and EPV floor ($73.29) both point well below price; even the most generous input, the anchored P/E at $202.56, still sits about 50% under the tape. That is a wide, consistent gap across three independent methods, not a single runaway model. Earnings quality is high (score 2), so there is no reason to haircut the numerator further - the deserved value already reflects clean earnings. Company quality is Solid (41), which supports a premium to EPV but does not justify paying 2.4x-2.9x DCF. What is priced in: a durable AI-infrastructure margin uplift, sustained double-digit ISG growth, and buyback-driven EPS compounding - essentially the full bull case with little discount for hyperscaler/ODM competition, thin gross margins, or ~$20B net debt. If any leg wobbles (AI server margins normalize, PC cycle disappoints, GPU allocation tightens), the re-rate risk is severe. This is a fully-priced turnaround-bet where the market has already paid for the turnaround.
Verify before trusting this (5)
- ISG (server/storage) gross margin trajectory in next 2 quarters - is AI-server mix accretive or dilutive after component costs?
- AI server backlog conversion rate and customer concentration (how much is a handful of hyperscalers/neoclouds?)
- CSG (PC) unit and ASP guidance - is the refresh cycle real or pushed out again?
- FCF conversion vs GAAP EPS - buybacks are only sustainable if cash follows earnings
- Any change in anchored-PE inputs (peer multiples, forward EPS) that would move the $202.56 ceiling
The active story on DELL is a strong, moderately-durable turnaround-bet framed as the picks-and-shovels play on enterprise AI capex. That narrative has already re-rated the stock massively (the brief flags 2.4x DCF), and news flow keeps feeding it: an open-source AI cybersecurity alliance, bottom-fisher technical write-ups, Zacks blog inclusions alongside AAPL/GOOGL, and a fresh reminder of the May +33% AI-server-driven blowout. Momentum is strong-positive and recent moves show dip-buyers stepping in on founder-led AI-PC commentary. That is a real tailwind on this specific name. Cutting the other way: the tape is stress/risk-off (VIX in the 97th percentile, S&P off its highs, 10y at 4.61%, market PE 26). At beta 1.38 DELL structurally amplifies that pressure, and the very first headline in the feed is a warning shot at AI winners ('SanDisk up 400%, three reasons to stay away'), signaling the market is starting to interrogate AI-hype names. Analyst tone in the flow is constructive but not euphoric - bottom-fisher language implies the stock has been sold recently. Net: narrative pressure still leans positive and news is DELL-supportive, but the macro tape and the first cracks in AI-trade sentiment cap the upside push. Modest tailwind, not a strong one.
Verify before trusting this (4)
- Whether the AI-winners rotation (SanDisk-style) broadens to DELL - watch for negative analyst notes or sector downgrades on AI-infra names
- Upcoming DELL earnings guide on AI server backlog and margins - any softening would crack the primary narrative pillar
- VIX behavior over the next 1-2 weeks - a sustained >20 print keeps high-beta names under pressure
- Hyperscaler capex commentary from AAPL/MSFT/GOOGL prints - the through-read to DELL demand is the narrative's oxygen
This lens hasn't been run for this ticker yet.
When we made this prediction on Aug 1, 2026, DELL was $405.37. We expect it to be $355.00 by Feb 2027, and we consider it great value under $220.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Aug 1, 2026.
Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.