| Finding | Assessment |
|---|---|
| 5-Year Stock Return | Stock currently $317, up ~611% from $45 (5 years ago). TTM OP +11% ($11.4B→$12.6B over 5 years; +$3.4B in last 4 Qs). P/E(ttm) ranged 8x–26x, currently 19x. AI server boom drives the re-rating. |
| Business Model | STRONG. #1 AI server vendor by revenue. $167B FY27 revenue guide. ISG ~$112B (AI $60B + traditional + storage). CSG ~$53B. Direct model + world-class supply chain. 5,000+ AI customers. |
| Competitive Moat | NARROW Scale and supply chain advantage in AI infrastructure, enterprise services attach (VFS), Dell IP storage differentiation. AI servers increasingly commoditized — NVIDIA owns reference architecture. |
| Past 5-YR Drivers | AI server explosion ($0→$60B FY27 guide), traditional server refresh (13:1 consolidation + agentic AI drag), operating leverage (Q1 FY27 OpEx 8.4% of revenue, lowest in 20+ years). |
| Recent Stock Move | Stock currently $317, vs. $164 (Apr 2026 close). Nearly doubled post last quarter end. TTM OP $12.6B (+26% QoQ). P/E(ttm) re-rated from 15x to 19x. |
| Revenue Trend | DECELERATING Rev YoY: 88% (Q1 2027) → 50% (Q2 2027E). |
| Margin Trend | FLAT OM%: 9.7% (Q1 2027) → 9.7% (Q2 2027E). |
| TTM OP Trajectory | DECELERATING TTM OP QoQ: 26% (Q1 2027) → 16% (Q2 2027E). TTM OP $12,560M. |
| Key Opportunities | $60B AI revenue in FY27 (+144%). $51.3B record backlog. 5,000+ AI customers (+50% in 6 months). Multi-year secure-supply contracts. Traditional server +92% with 13:1 consolidation runway. |
| Key Risks | Memory/component supply is the FY27 ceiling. AI server OM stuck mid-single digits compresses blended GM as mix rises to 36%. CSG OI rate moderates Q2. Buy-ahead may pull demand from FY28. |
| Catalysts | Q2 FY27 guide: $44-45B revenue (+49% mid), $15.5B AI server revenue, EPS $4.80. AI backlog conversion rate. Memory cost pass-through. Vera Rubin ramp into H2 FY27. |
| P/E(ttm) Valuation | ELEVATED at 19x (5-year range: 8x–26x). Above midpoint. Market re-rating from hardware cyclical to AI platform. If $60B AI server holds and OM expands 100-200bps, EPS power supports current multiple. Forward P/E ~18x on $17.90 FY27 EPS guide. |
| Segment | FY27E Rev | Mix | Products | End Markets | Key Competitors |
|---|---|---|---|---|---|
| ISG – AI Servers | ~$60B | 36% | PowerEdge AI servers (NVIDIA GPU + Vera Rubin), DGX-ready, PowerRack | Hyperscalers, neoclouds, sovereign AI, enterprise AI | HPE, Supermicro, Lenovo |
| ISG – Traditional Servers & Networking | ~$33B | 20% | 18G PowerEdge x86, networking, agentic-AI compute | Enterprise data centers, cloud | HPE, Lenovo, Cisco |
| ISG – Storage | ~$19B | 11% | PowerStore Elite, PowerMax, PowerScale, ObjectScale, PowerFlex, data protection | Enterprise storage, AI data foundation | NetApp, Pure Storage, HPE |
| CSG – Commercial PCs | ~$46B | 28% | Latitude, OptiPlex, Precision, Dell Pro Max (AI desktops) | Enterprise, SMB, government | Lenovo, HP Inc. |
| CSG – Consumer PCs | ~$7B | 4% | Inspiron, XPS, Alienware gaming | Consumer, gaming | HP Inc., Lenovo, Apple |
| Other/Services | ~$2B | 1% | Dell Financial Services, support, deployment | Cross-segment | Various |
| Total FY2027E | ~$167B | 100% | +47% YoY at midpoint. AI revenue $60B (+144%). $51.3B AI backlog. 5,000+ AI customers. | ||
NVIDIA (GPUs — Blackwell/Vera Rubin)
Intel/AMD (x86 CPUs), Vera (Arm CPU)
Micron/Samsung/SK Hynix (DRAM/NAND/HBM)
Component makers
Contract manufacturers
PowerEdge servers + PowerRack
Dell IP storage portfolio
PC assembly, direct sales model
World-class supply chain
Dell Financial Services (VFS financing)
5,000+ AI customers
Hyperscalers & neoclouds (AI training/inference)
Sovereign AI governments
Enterprises (modernization, agentic AI)
SMBs, consumers
US government
| Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26 | Q1'27 | Q2'27(E) | |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Apr 2024 | Jul 2024 | Oct 2024 | Jan 2025 | Apr 2025 | Jul 2025 | Oct 2025 | Jan 2026 | Apr 2026 | Jul 2026 |
| Stock Price | $120 | $143 | $119 | $115 | $91 | $123 | $142 | $126 | $164 | $317 |
| Stock QoQ | +60% | +19% | -17% | -3% | -21% | +35% | +16% | -11% | +30% | +93% |
| Rev YoY | +6% | +9% | +10% | +7% | +5% | +19% | +11% | +39% | +88% | +50% |
| OM% | 7% | 8% | 9% | 11% | 7% | 8% | 9% | 11% | 10% | 10% |
| R40 (Rev YoY + OM%) | +13% | +17% | +19% | +18% | +12% | +27% | +20% | +50% | +97% | +60% |
| TTM OP ($M) | 7,554 | 7,611 | 7,846 | 8,381 | 8,573 | 8,823 | 9,127 | 9,991 | 12,560 | 14,595 |
| TTM OP QoQ | -2% | +1% | +3% | +7% | +2% | +3% | +3% | +9% | +26% | +16% |
| FCF/OP ttm | 70% | 44% | 36% | 22% | 43% | 55% | 49% | 86% | 75% | 75% |
| Debt/EBITDA | 2.3x | 2.2x | 2.2x | 2.0x | 2.3x | 2.3x | 2.4x | 2.3x | 1.9x | 1.9x |
| P/E(ttm) | 17x | 20x | 16x | 14x | 11x | 14x | 15x | 12x | 12x | 19x |
| Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26 | Q1'27 | Q2'27(E) | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | |||||||||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ||||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 3 | 3 | 3 | 1 | 2 | 2 | 1 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 3 | 2 | 5 | 6 | 4 |
| Stock QoQ | +4% | +7% | -11% | -8% | -26% | +20% | -2% | +35% | +25% | +10% | +60% | +19% | -17% | -3% | -21% | +35% | +16% | -11% | +30% | +93% |
| P/E(ttm) | 5x | 6x | 6x | 6x | 4x | 5x | 6x | 8x | 10x | 10x | 17x | 20x | 16x | 14x | 11x | 14x | 15x | 12x | 12x | 19x |