← DELL forward model

DELL · Forward model · CSG Consumer · Bear case

What has to happen in CSG Consumer

Model as of

This page changes CSG Consumer 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 $1.30B 4% of company revenue
Explicit segment contribution $913M 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 Consumer

Basis quarter$1.59B
Final quarter$1.30B
Implied CAGR−4%
Final revenue mix4%

The smallest and most volatile line in the company: $1,589M in the basis quarter, up 9% year over year off a weak comparison, having fallen 19% year over year as recently as FY2026 Q1. It is 3.6% of revenue and carries the lowest margin Dell sells at. It matters to this model mainly because leaving it out would break the reconciliation to reported revenue.

Last four quarters
2026 Q2 $1.72B Reported
2026 Q3 $1.86B Reported
2026 Q4 $1.88B Reported
2027 Q1 $1.59B Reported
Consumer notebooks and desktops (XPS, Inspiron, Alienware)Consumer peripherals
Sequential growth +1.0%/qtr decaying toward 0.0% Nine disclosed quarters oscillate between $1.46B and $1.99B with no trend; near-flat is the honest path.
CSG Consumer

Latest: $1.30B (2032Q1E)

Period Value
2025Q1 $1.81B
2025Q2 $1.86B
2025Q3 $1.99B
2025Q4 $1.89B
2026Q1 $1.46B
2026Q2 $1.72B
2026Q3 $1.86B
2026Q4 $1.88B
2027Q1 $1.59B
2027Q2E $1.59B
2027Q3E $1.59B
2027Q4E $1.58B
2028Q1E $1.57B
2028Q2E $1.56B
2028Q3E $1.54B
2028Q4E $1.52B
2029Q1E $1.51B
2029Q2E $1.49B
2029Q3E $1.47B
2029Q4E $1.45B
2030Q1E $1.44B
2030Q2E $1.42B
2030Q3E $1.40B
2030Q4E $1.38B
2031Q1E $1.37B
2031Q2E $1.35B
2031Q3E $1.33B
2031Q4E $1.32B
2032Q1E $1.30B

Assumptions & reasoning

  • Fully disclosed every quarter for nine quarters, and it oscillates between $1.46B and $1.99B with no trend at all. Do not read this line as a growth story; read it as a floor.
  • Terminal growth is set to zero, not to a small positive number, because consumer PC revenue has not grown for Dell across the entire disclosed history. Swings of plus or minus 20% year over year are normal here.
  • The 7.0% terminal margin sits below the CSG blend on the judgement that consumer is the price-taking end of a segment whose operating income Dell reports only in aggregate. Component inflation hits consumer pricing hardest and Dell has the least ability to pass it through.
DELL model map

Explore another vertical