HPE · Hewlett Packard Enterprise Company
$43.712026-07-21Sector: Technology; Industry: Computer Hardware; Sub-Industry: Technology Hardware, Storage & Peripherals
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$10
-76.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($16 · $5) Analysts Range ($62 · $80) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $29.1B | — | 10.4% | 10.2% | $2.7B | −$171MM | $2.5B | 10.2% | — | 7.3% | $37.0B | $1.41 | — |
| 2025.Q1 | $30.1B | 3.3% | 10.1% | 12.0% | $2.7B | −$1.3B | $1.4B | 10.2% | — | 7.3% | $36.1B | $1.80 | — |
| 2025.Q2 | $30.1B | 0.0% | 10.1% | 15.1% | $2.6B | −$2.9B | −$347MM | 10.1% | — | 7.2% | $36.2B | $1.80 | — |
| 2026.Q1 | $34.3B | 14.1% | 6.0% | 45.0% | $1.1B | −$10.8B | −$9.7B | 8.4% | — | 2.7% | $48.8B | $0.04 | — |
| 2026.Q2 | $38.9B | 13.4% | 8.3% | 0.0% | $4.2B | −$10.1B | −$5.9B | 11.0% | — | 8.6% | $48.5B | $1.06 | 19.5 |
| italics below = DCF projection · 10yr Rev CAGR: 7.5% |
| 2027.Q2 | $47.8B | +22.9% | 10.3% | 2.0% | $4.8B | −$11.3B | −$6.5B | 11.8% | −$5.8B | 8.9% | $59.8B | $2.16 | 20.2 |
| 2028.Q2 | $51.4B | +7.6% | 10.1% | 4.0% | $5.0B | −$4.7B | $339MM | 11.4% | $272MM | 8.1% | $64.5B | $2.33 | 18.8 |
| 2029.Q2 | $56.5B | +10.0% | 9.9% | 6.0% | $5.3B | −$6.8B | −$1.5B | 11.1% | −$1.1B | 7.8% | $71.2B | $2.57 | 17.0 |
| 2030.Q2 | $60.4B | +6.8% | 9.7% | 8.0% | $5.4B | −$5.1B | $261MM | 10.8% | $170MM | 7.3% | $76.4B | $2.76 | 15.8 |
| 2031.Q2 | $63.8B | +5.6% | 9.3% | 10.0% | $5.3B | −$4.6B | $762MM | 10.5% | $450MM | 6.8% | $81.0B | $2.98 | 14.7 |
|
| Term. Yr+ | $83.5B | 4.1% | 9.3% | 20.0% | $6.2B | −$3.0B | $3.3B | 8.6% | $27.1B | 8.6% | — | — | — |
Active scenario IV: $10 (-76.6% vs market)