Here are some sample widgets you could interact with from this dashboard:
Trefis has a Price Estimate of $176 for VMware's Stock
Trefis Price Estimate for VMware
What Does VMware Offer?
VMware makes money from the sale of software and services for data center management, hybrid cloud computing, remote access and desktop virtualization.
VMware's customers ranges across various sectors of companies, Individuals and organisations
What Are The Alternatives?
VMware competes with Cisco, Microsoft and Nutanix among others.
#1. Estimating VMware's Total Revenues:
VMware's Revenues have seen a significant increase of 29.7% from around $8.3 billion in FY2018 to $10.8 billion in FY2020 and we expect it to increase to $13.0 billion in FY2022
A Separate Interactive Dashboard Analysis On VMware's Revenues Details How The Company Makes Money.
Total Revenue [A+B+C]
Software License [A]
Maintenance and Professional Services [B]
Subscription and SaaS [C]
#2. Deriving VMware's Net Income:
VMware's Net Income has increased from around $0.4 billion in FY2018 to $6.4 billion in FY2020 and we expect it to fall to $2.4 billion in FY2022
This change is likely to be led by higher revenues and weaker margins.
A Separate Interactive Dashboard Analysis On VMware's Margins Highlights The Company's Various Expenses Components In Detail.
Net Income [AxB]
Net Income Margin [A]
Total Revenue [B]
#3. Determining VMware's EPS:
VMware's EPS has increased from $1.04 in FY2018 to $15.08 in FY2020 and we expect it to fall to $5.5 in FY2022
The change in EPS can be attributed to a reduction in net income and a higher expected share count due to equity issuances.
Net Income [A]
Shares Outstanding [B]
#4. Estimating VMware's Share Price:
Our Price Estimate of $176 For VMware's Stock is based on our Detailed Valuation Model, and implies a 32.1x P/E Multiple on expected FY2022 EPS of $5.5
Trefis Price Estimate [AxB]
P/E Multiple [B]