GURUFOCUS.COM » STOCK LIST » Technology » Software » VMware Inc (NYSE:VMW) » Definitions » E10

VMware (VMware) E10 : $5.31 (As of Jul. 2023)


View and export this data going back to 2007. Start your Free Trial

What is VMware E10?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years.

VMware's adjusted earnings per share data for the three months ended in Jul. 2023 was $1.100. Add all the adjusted EPS for the past 10 years together and divide 10 will get our e10, which is $5.31 for the trailing ten years ended in Jul. 2023.

During the past 12 months, VMware's average E10 Growth Rate was 5.10% per year. During the past 3 years, the average E10 Growth Rate was 10.90% per year. During the past 5 years, the average E10 Growth Rate was 24.90% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the E10 growth rate using E10 data.

During the past 13 years, the highest 3-Year average E10 Growth Rate of VMware was 34.40% per year. The lowest was 10.90% per year. And the median was 23.50% per year.

As of today (2024-04-26), VMware's current stock price is $142.48. VMware's E10 for the quarter that ended in Jul. 2023 was $5.31. VMware's Shiller PE Ratio of today is 26.83.

During the past 13 years, the highest Shiller PE Ratio of VMware was 87.98. The lowest was 19.53. And the median was 41.86.


VMware E10 Historical Data

The historical data trend for VMware's E10 can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

VMware E10 Chart

VMware Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23
E10
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.27 3.78 4.22 4.77 5.16

VMware Quarterly Data
Oct18 Jan19 Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23
E10 Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 5.05 5.09 5.16 5.23 5.31

Competitive Comparison of VMware's E10

For the Software - Infrastructure subindustry, VMware's Shiller PE Ratio, along with its competitors' market caps and Shiller PE Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


VMware's Shiller PE Ratio Distribution in the Software Industry

For the Software industry and Technology sector, VMware's Shiller PE Ratio distribution charts can be found below:

* The bar in red indicates where VMware's Shiller PE Ratio falls into.



VMware E10 Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. When we calculate the today's Shiller P/E ratio of a stock, we use today's price divided by E10.

What is E10? How do we calculate E10?

E10 is the average of the inflation adjusted earnings of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the E10 of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the earnings from 2001 through 2010.

We adjusted the earnings of 2001 earnings data with the total inflation from 2001 through 2010 to the equivalent earnings in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart earned $1 a share in 2001, then the 2001's equivalent earnings in 2010 is $1.4 a share. If Wal-Mart earns $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 earnings in 2010 is $1.35. So on and so forth, you get the equivalent earnings of past 10 years. Then you add them together and divided the sum by 10 to get E10.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, VMware's adjusted earnings per share data for the three months ended in Jul. 2023 was:

Adj_EPS= Earnings per Share (Diluted) /CPI of Jul. 2023 (Change)*Current CPI (Jul. 2023)
=1.1/128.9743*128.9743
=1.100

Current CPI (Jul. 2023) = 128.9743.

VMware Quarterly Data

per share eps CPI Adj_EPS
201309 0.600 98.790 0.783
201312 0.770 98.326 1.010
201403 0.460 99.695 0.595
201406 0.380 100.560 0.487
201409 0.450 100.428 0.578
201412 0.750 99.070 0.976
201503 0.450 99.621 0.583
201506 0.400 100.684 0.512
201509 0.600 100.392 0.771
201512 0.880 99.792 1.137
201603 0.380 100.470 0.488
201606 0.620 101.688 0.786
201609 0.750 101.861 0.950
201612 1.040 101.863 1.317
201704 0.560 103.167 0.700
201707 0.810 103.278 1.012
201710 1.070 104.070 1.326
201801 -1.090 104.578 -1.344
201804 2.290 105.708 2.794
201807 1.560 106.324 1.892
201810 0.810 106.695 0.979
201901 1.210 106.200 1.469
201904 0.890 107.818 1.065
201907 12.470 108.250 14.857
201910 0.960 108.577 1.140
202001 0.760 108.841 0.901
202004 0.920 108.173 1.097
202007 1.060 109.318 1.251
202010 1.020 109.861 1.197
202101 1.870 110.364 2.185
202104 1.010 112.673 1.156
202107 0.970 115.183 1.086
202110 0.940 116.696 1.039
202201 1.390 118.619 1.511
202204 0.570 121.978 0.603
202207 0.820 125.002 0.846
202210 0.540 125.734 0.554
202301 1.150 126.223 1.175
202304 0.520 127.992 0.524
202307 1.100 128.974 1.100

Add all the adjusted EPS together and divide 10 will get our e10.


VMware  (NYSE:VMW) E10 Explanation

If a company grows much fast than inflation, E10 may underestimate the company's earnings power. Shiller PE Ratio can seem to be too high even the actual P/E is low.

For the Shiller P/E, the earnings of the past 10 years are inflation-adjusted and averaged. The result is used for P/E calculation. Since it looks at the average over the last 10 years, the Shiller P/E is also called PE10.

The Shiller P/E was first used by professor Robert Shiller to measure the valuation of the overall market. The same calculation is applied here to individual companies.

VMware's Shiller P/E Ratio of today is calculated as

Shiller PE Ratio=Share Price/E10
=142.48/5.31
=26.83

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Shiller P/E Ratio of VMware was 87.98. The lowest was 19.53. And the median was 41.86.


Be Aware

Shiller PE Ratio works better for cyclical companies. It gives you a better idea on the company's real earnings power.


VMware E10 Related Terms

Thank you for viewing the detailed overview of VMware's E10 provided by GuruFocus.com. Please click on the following links to see related term pages.


VMware (VMware) Business Description

Traded in Other Exchanges
N/A
Address
3401 Hillview Avenue, Palo Alto, CA, USA, 94304
VMware is an industry titan in virtualizing IT infrastructure and became a stand-alone entity after spinning off from Dell Technologies in November 2021. The software provider operates in three segments: licenses; subscriptions and software as a service; and services. VMware's solutions are used across IT infrastructure, application development, and cybersecurity teams, and the company takes a neutral approach to being the cohesion between cloud environments. The Palo Alto, California, firm operates and sells on a global scale, with about half its revenue from the United States, through direct sales, distributors, and partnerships.
Executives
Jean Pierre Brulard officer: EVP, Worldwide Sales 3401 HILLVIEW AVENUE, PALO ALTO CA 94304
Zane Rowe officer: Chief Financial Officer & EVP 1600 SMITH STREET, HQSEO, HOUSTON TX 77002
Sumit Dhawan officer: President 3401 HILLVIEW AVENUE, PALO ALTO CA 94304
Amy Fliegelman Olli officer: Sr. VP and General Counsel C/O VMWARE, INC., 3401 HILLVIEW AVENUE, PALO ALTO CA 94304
Pebbie L Verdecanna officer: Interim CAO 3401 HILLVIEW AVENUE, PALO ALTO CA 94304
Nicole Anasenes director 2600 ANSYS DRIVE, CANONSBURG PA 15317
Slta Spv-2 (gp), L.l.c. director, 10 percent owner C/O SILVER LAKE, 2775 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025
Slta Spv-2, L.p. director, 10 percent owner C/O SILVER LAKE, 2775 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025
Silver Lake Technology Investors V, L.p. director, 10 percent owner C/O SILVER LAKE, 2775 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025
Slta V (gp), L.l.c. director, 10 percent owner C/O SILVER LAKE, 2775 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025
Silver Lake Technology Associates V, L.p. director, 10 percent owner C/O SILVER LAKE, 2775 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025
Silver Lake Partners V De (aiv), L.p. director, 10 percent owner C/O SILVER LAKE, 2775 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025
Sl Spv-2, L.p. director, 10 percent owner C/O SILVER LAKE, 2775 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025
Dell Inc 10 percent owner ONE DELL WAY, ROUND ROCK TX 78682
Rangarajan (raghu) Raghuram officer: EVP, Cloud Infrastructure 3401 HILLVIEW AVENUE, PALO ALTO CA 94304