TechnologyCommunication EquipmentUnited States

HPE.US · Hewlett Packard Enterprise Company

NYQ · US · USD

Latest price27.90 USD

30D-27.1%

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 13.65 USD; the current price sits +104% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

9 records

Revenue34B USD

Net income57M USD

Free cash flow627M USD

Operating cash flow3B USD

Revenue

Total revenue recognized in each fiscal year.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:29

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price27.90 USD

Base value13.65 USD

Vs. base+104%

Price date2026/04/28

13.65 USD13.65 USD14.47 USD

+104%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

8.53 USD11.48 USD14.47 USD

+143%

11.48 USDCurrent price is 143.1% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 11.48 USD
Current price: 27.90 USD
Estimated shares: 1,336,269,430
Discount rate: 9.5%
Bear value: 8.53 USD
Base value: 11.48 USD
Bull value: 14.47 USD
Base FCF/share：0.47
Base growth：8.8%
WACC：9.5%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

26.24 USD42.17 USD54.78 USD

-33.84%

42.17 USDCurrent price is 33.8% below the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 42.17 USD
Current price: 27.90 USD
Estimated shares: 1,336,269,430
Discount rate: 9.5%
Bear value: 26.24 USD
Base value: 42.17 USD
Bull value: 54.78 USD
Average net income over the last 3 years proxies owner earnings
Base growth：14.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth20.6%

Current price implies roughly 20.6% annualized FCF growth.

20.6%Current price implies roughly 20.6% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 20.6%
Current price: 27.90 USD
Estimated shares: 1,336,269,430
Discount rate: 9.5%
Base FCF/share：0.47
WACC：9.5%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

13.65 USD13.65 USD13.65 USD

+104%

13.65 USDCurrent price is 104.4% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 13.65 USD
Current price: 27.90 USD
Estimated shares: 1,336,269,430
Discount rate: 9.5%
Base value: 13.65 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：9.5%

Updated: 2026/04/29 07:29

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 9

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/10/30	Annual	34B USD	57M USD	627M USD	-0.04
2024/10/30	Annual	30B USD	3B USD	2B USD	1.93
2023/10/30	Annual	29B USD	2B USD	2B USD	1.54
2022/10/30	Annual	28B USD	868M USD	1B USD	0.66
2021/10/30	Annual	-	-	-	-

Ad placement

HPE.US · Hewlett Packard Enterprise Company

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks