Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: Dell Inc stock price vs HLF: inconclusive — current versus $7.60 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at HLF's multiple
Implied fair value · at Dell Inc's multiple
Needs Dell Inc P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: Dell Inc FY 2013 (ended Feb 1, 2013) · HLF FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 39% equity / 61% debt · EV / Revenue 0.59x · EV / EBITDA 3.69x
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
DELL INC · implied price per share
Bear
$22.77
Base
$25.35
Bull
$29.91
HERBALIFE LTD. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.66x
-3.91x
Net debt / EBITDA
Leverage against operating earnings
-1.35x
2.07x
Cash and equivalents
Liquid reserves on the balance sheet
$12.78B
$353.10M
Total debt
Interest-bearing obligations outstanding
$7.05B
$2.01B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
