← DELL forward model

DELL · Forward model · CSG Commercial · Bear case

What has to happen in CSG Commercial

Model as of

This page changes CSG Commercial inside the complete DELL model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

DELL forward model
Horizon
Consolidated fair value $102.14 all other verticals held in this portfolio case
Final-quarter revenue $11.77B 34% of company revenue
Explicit segment contribution $9.58B EBITDA less segment capex, before corporate items

The sequential peak is already printed and the margin never comes back. Dell's own Q2 AI-server guide of $15.5B is below the $16.1B just delivered, and the roughly $60B full-year guide implies about $14.2B a quarter in the second half. The 10-Q commits to component-cost inflation persisting all year, and gross margin has already fallen 330bp to 17.8%. Here the backlog converts on schedule but at prices that never recover the memory bill, AI-server revenue flattens as the book drains, and Dell ends the horizon a much larger business on a much lower multiple.

CSG Commercial

Basis quarter$13.02B
Final quarter$11.77B
Implied CAGR−2%
Final revenue mix34%

The PC business that stopped being boring. $13,020M in the basis quarter, up 18% year over year, and guided by management to roughly 20% CSG growth in Q2 - a Windows refresh cycle and AI-PC attach arriving at the same moment as the memory shortage that is inflating the bill of materials. CSG segment operating margin improved to 8.0% from 5.2%, so Dell is passing component cost through rather than absorbing it.

Last four quarters
2026 Q2 $10.78B Reported
2026 Q3 $10.62B Reported
2026 Q4 $11.61B Reported
2027 Q1 $13.02B Reported
Commercial notebooks and desktopsCommercial peripherals, displays and services attach
Sequential growth +1.0%/qtr decaying toward +0.5% CSG guided to about 20% year-over-year in Q2; on the $10,781M year-ago base that is near flat sequentially.
CSG Commercial

Latest: $11.77B (2032Q1E)

Period Value
2025Q1 $10.15B
2025Q2 $10.56B
2025Q3 $10.14B
2025Q4 $10.00B
2026Q1 $11.05B
2026Q2 $10.78B
2026Q3 $10.62B
2026Q4 $11.61B
2027Q1 $13.02B
2027Q2E $13.05B
2027Q3E $13.06B
2027Q4E $13.04B
2028Q1E $13.01B
2028Q2E $12.97B
2028Q3E $12.91B
2028Q4E $12.85B
2029Q1E $12.78B
2029Q2E $12.70B
2029Q3E $12.63B
2029Q4E $12.54B
2030Q1E $12.46B
2030Q2E $12.38B
2030Q3E $12.29B
2030Q4E $12.20B
2031Q1E $12.12B
2031Q2E $12.03B
2031Q3E $11.94B
2031Q4E $11.85B
2032Q1E $11.77B

Assumptions & reasoning

  • Fully disclosed for nine consecutive quarters. Commercial is 89% of Client Solutions Group revenue; Consumer is the rest.
  • Dell reports no PC unit shipments in its own filings, so there is no honest unit-times-price driver available here. Sequential growth on the reported line is the only driver the disclosure supports, and it is bounded by the roughly 20% CSG growth management guided for Q2 - about $12.9B on the year-ago base, which is near flat sequentially.
  • The 8.0% CSG segment margin depends on continued price pass-through of memory inflation. If Dell has to absorb component cost instead of billing it, this is the line where it shows up first, and it is 30% of company revenue.
  • The Windows refresh is a pull-forward. It borrows demand from later quarters, which is why the terminal rate is 2% a year - replacement-market growth - rather than anything resembling the current 18%.
DELL model map

Explore another vertical