Hewlett Packard Enterprise Company (HPE) DCF Valuation
Two independent models estimate Hewlett Packard Enterprise Company's fair value between $5.05 (conservative case) and $10.30 (analyst consensus).
What would today's price require?
$46.21 is justified only if free cash flow grows about +21.4% a year for the next decade — slower than the company has actually grown.
Current Price
$46.21
Fair-Value Range
$5.05 – $10.30
Market-Implied Growth
+21.4%/yr
vs +26.6% 5Y actual
HPE DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $1.4B · 1.32B shares · net debt $16.6B
Estimated Fair Value
$5.05
-89.1% vs $46.20
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $46.20; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $9.34 | $10.46 | $11.79 | $13.39 | $15.34 |
| 9.0% | $6.24 | $7.01 | $7.90 | $8.94 | $10.16 |
| 10.0% | $3.89 | $4.43 | $5.05 | $5.76 | $6.58 |
| 11.0% | $2.03 | $2.43 | $2.88 | $3.39 | $3.96 |
| 12.0% | $0.54 | $0.84 | $1.17 | $1.54 | $1.96 |
About Hewlett Packard Enterprise Company
Hewlett Packard Enterprise (HPE) is a global technology firm that provides comprehensive solutions, empowering clients across the Americas, Europe, the Middle East, Africa, Asia Pacific, and Japan to efficiently capture, analyze, and utilize their data. The company's diverse product range features adaptable servers for various computing demands, including general-purpose, workload-optimized, and specific lines like HPE ProLiant rack and tower servers, HPE BladeSystem, and HPE Synergy. HPE also offers a full suite of storage solutions, from traditional tape and storage networking to advanced disk products such as HPE Modular Storage Arrays and HPE XP. Additionally, its portfolio includes specialized high-performance computing (HPC) offerings like HPE Apollo and Cray, alongside critical infrastructure platforms such as HPE Superdome Flex, HPE Nonstop, HPE Integrity, and HPE Edgeline. Through its HPE Aruba division, HPE delivers extensive networking capabilities, encompassing wired and wireless local area network (LAN) hardware—including Wi-Fi access points, switches, routers, and sensors—and a range of software and services for cloud management, network access control, analytics, and location services. HPE further provides professional and support services, along with flexible as-a-service and consumption models for its intelligent edge products. To streamline technology acquisition and deployment, HPE offers various financial services, including leasing, financing, IT consumption programs, and asset management. These services enable customers to procure complete IT solutions, spanning hardware, software, and services, from both HPE and other providers. The company strategically invests in communications and media solutions and has a key partnership with Striim, Inc., to deliver high-performance, mission-critical solutions with real-time analytics. HPE serves a broad clientele, including commercial and large enterprise groups in both the business and public sectors, reaching them through an extensive network of partners such as resellers, distributors, original equipment manufacturers (OEMs), independent software vendors (ISVs), system integrators (SIs), and advisory firms. Established in 1939, Hewlett Packard Enterprise Company is headquartered in Houston, Texas.
- Sector
- Technology
- Industry
- Computer Hardware
- CEO
- Antonio Fabio Neri