Stock Analysis on Net

Dell Technologies Inc. (NYSE:DELL)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Dell Technologies Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Net income (loss) attributable to Dell Technologies Inc. 3,211 2,442 5,563 3,250 4,616 (2,310)
Add: Net income attributable to noncontrolling interest (16) (20) 144 255 913 129
Less: Income from discontinued operations, net of income taxes 765
Add: Income tax expense 692 803 981 165 (5,533) (180)
Earnings before tax (EBT) 3,887 3,225 5,923 3,670 (4) (2,361)
Add: Interest expense 1,501 1,222 1,542 2,389 2,675 2,488
Earnings before interest and tax (EBIT) 5,388 4,447 7,465 6,059 2,671 127
Add: Depreciation and amortization 3,303 3,156 4,551 5,390 6,143 7,746
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,691 7,603 12,016 11,449 8,814 7,873

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Dell Technologies Inc. EBITDA decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Dell Technologies Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 99,444
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,691
Valuation Ratio
EV/EBITDA 11.44
Benchmarks
EV/EBITDA, Competitors1
Apple Inc. 28.37
Arista Networks Inc. 53.85
Cisco Systems Inc. 15.81
Super Micro Computer Inc. 22.23
EV/EBITDA, Sector
Technology Hardware & Equipment 27.34
EV/EBITDA, Industry
Information Technology 36.92

Based on: 10-K (reporting date: 2024-02-02).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Dell Technologies Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 99,381 50,224 58,271 106,727 76,138 90,838
Earnings before interest, tax, depreciation and amortization (EBITDA)2 8,691 7,603 12,016 11,449 8,814 7,873
Valuation Ratio
EV/EBITDA3 11.43 6.61 4.85 9.32 8.64 11.54
Benchmarks
EV/EBITDA, Competitors4
Apple Inc. 25.29 21.66 19.15 20.47 23.12 13.59
Arista Networks Inc. 31.29 24.52 37.29 26.96 16.05
Cisco Systems Inc. 13.28 12.16 10.52 15.05 9.69 11.36
Super Micro Computer Inc. 16.77 10.50 11.19 10.65 7.75
EV/EBITDA, Sector
Technology Hardware & Equipment 20.01 17.26 19.17 19.89 13.10
EV/EBITDA, Industry
Information Technology 23.49 18.28 20.43 19.64 14.53

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 99,381 ÷ 8,691 = 11.43

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Dell Technologies Inc. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.