Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
27.48 USD25.69 USD32.21 USD
+8.6%
25.69 USDCurrent price is close to the base model value.
H
US
HPE.US · Hewlett Packard Enterprise Co
US · US
Latest price27.90 USD
30D-15.69%
Vs. base value+104%
Research summary
HPE.US latest organized financial period shows revenue grew +13.84% YoY and net income declined -97.79% YoY. Current price is about 27.9 USD, while the model base case is about 13.67 USD; the current price sits +104% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue34B USD
Net income57M USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price27.90 USD
Base value13.67 USD
Vs. base+104%
Price date2026/04/29
14.63 USD13.67 USD17.14 USD
+104%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
14.63 USD13.67 USD17.14 USD
+104%
13.67 USDCurrent price is 104.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.9%
Current price implies roughly -0.9% annualized FCF growth.
-0.9%Current price implies roughly -0.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
11.08 USD11.08 USD11.08 USD
+152%
11.08 USDCurrent price is 151.8% above the base model value.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/10/31 | Business sale gain/loss | Asset sale gain/loss | 196M USD | Medium |
| 2025/07/31 | Business sale gain/loss | Asset sale gain/loss | 194M USD | Medium |
| 2025/04/30 | Business sale gain/loss | Asset sale gain/loss | 193M USD | Medium |
| 2025/01/31 | Business sale gain/loss | Asset sale gain/loss | 386M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/10/31 | Annual | 34B USD | 57M USD | -139M USD | 3B USD | -0.04 | -0.19 |
| 2024/10/31 | Annual | 30B USD | 3B USD | - | 4B USD | 1.93 | - |
| 2023/10/31 | Annual | 29B USD | 2B USD | - | 4B USD | 1.54 | - |
| 2022/10/31 | Annual | 28B USD | 868M USD | - | 5B USD | 0.66 | - |
| 2021/10/31 | Annual | 28B USD | 3B USD | - | 6B USD | 2.58 | - |
Ad placement