Skip to content
StockMarketAgent
Direct answer
Dell is experiencing a powerful cyclical upswing driven by enterprise AI server deployments and an impending enterprise PC refresh cycle. While near-term growth is robust, long-term valuation must account for the inevitable cyclical normalization of IT hardware and infrastructure spending. Fair value range: low $164, high $288, with mid-point at $214.
Stock analysis

DELL Dell Technologies Inc. fair value $214–$288

DELL
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-10次回更新: 2026-08-10Methodology v2.4Archetype: CyclicalNYSE · Information Technology
View archive
株価
$260.46
▼ -46.39 (-17.81%)
公正価値
$214
$214–$288
評価
縮小
confidence 80/100
上昇余地
-17.8%
upside to fair value
安全余裕率
$181.96
buy below · 15%
時価総額
$169.3B
P/E fwd 17.7
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Current market pricing over-extrapolates transient AI server hardware sales into perpetuity.
  • Forward earnings model limits fair value to $214.07, establishing clear downside risk.
  • A severe hardware digestion phase by FY27 poses the primary existential threat to current multiples.
Fair value
$214
Margin of safety
-21.7%
Confidence
80/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$260.46Price
FV $214.07
High $287.52

Dell is experiencing a powerful cyclical upswing driven by enterprise AI server deployments and an impending enterprise PC refresh cycle. While near-term growth is robust, long-term valuation must account for the inevitable cyclical normalization of IT hardware and infrastructure spending.

  • Unmatched enterprise distribution scale
    Unmatched enterprise distribution scale
  • Global supply chain efficiency
    Global supply chain efficiency
  • Cycle upside
    Seamless transition from AI server build-outs into a high-margin enterprise AI PC upgrade supercycle.

§2 ベアケース

AI server deployments rapidly saturate enterprise demand, triggering a severe digestion cycle by FY27. Elevated component costs permanently compress operating margins while peak-cycle earnings multiples contract, destroying equity value as forward estimates are slashed.

このテーゼが崩れる経路

AI Infrastructure Digestion

35%· Medium

Enterprise customers pause AI server procurement following initial capacity overbuilds, causing a rapid contraction in ISG revenues.

FV impact
-30%
Trigger
FY27-FY28

Component Squeeze

40%· High

Escalating costs for GPUs and high-bandwidth memory cannot be passed through, structurally crushing ISG operating margins below 6%.

FV impact
-15%
Trigger
Next 12-18 months

AI PC Failure

25%· Medium

The anticipated enterprise 'AI PC' refresh cycle fails to materialize or yields zero pricing power, stalling CSG segment recovery.

FV impact
-10%
Trigger
FY26
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Sequential decline in AI server backlog or forward order velocity.MonitorDeterioration versus the report thesis
ISG segment operating margins compressing below the 7.5% modeled baseline.MonitorDeterioration versus the report thesis
Rising channel inventory days for enterprise and consumer PCs.MonitorDeterioration versus the report thesis
Increasing divergence between forward EPS growth and actual free cash flow.MonitorDeterioration versus the report thesis
Capital expenditures accelerating without proportional revenue backlog expansion.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
売上高$101.20B$102.30B$88.43B$95.57B$113.54B+2.9%
売上総利益$21.89B$22.69B$21.07B$21.25B$22.71B+0.9%
営業利益$4.66B$5.77B$5.93B$6.66B$8.45B+16.0%
純利益$5.56B$2.44B$3.39B$4.59B$5.94B+1.6%
EPS (希薄化後)$7.02$3.24$4.55$6.38$8.68+5.4%
EBITDA$12.02B$7.66B$8.89B$9.59B$11.85B-0.3%
研究開発$2.58B$2.78B$2.80B$3.06B$3.14B+5.1%
販管費$14.66B$14.14B$12.34B$11.53B$11.12B-6.7%

品質スコア

Piotroski F-スコア
7 / 9
0–9 品質コンポジット
Altman Zスコア
2.37
倒産リスク (>3 で安全)
Beneish Mスコア
-2.15
利益操作リスク
OCF / 純利益
1.88×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
24.0%
投下資本利益率
セクション 3

Numbers analysis

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

DELL — frequently asked questions

  1. Based on our latest analysis, DELL looks meaningfully overvalued. The current price is $260 versus a composite fair-value midpoint of $214 (range $164–$288), which implies roughly 17.8% downside to the midpoint.
Related coverage

Names readers of DELL also follow

Same archetype: cyclical
Same sector: Information Technology