HP Financial Model
Hardware Company Financials Example (Free Excel Download)
HP Inc. is a leading global provider of personal computing and other access devices, imaging and printing products, and related technologies.
professionals from Deloitte
Used by professionals from
About this model
This model forecasts HP Inc.'s cash generation capacity and evaluates its equity valuation to help an analyst determine if the company's free cash flow can sustain its aggressive share repurchase programme and dividend policy amidst cyclical hardware demand.
HP Inc. is a leading global provider of personal computing and other access devices, imaging and printing products, and related technologies. The company operates primarily through two reportable segments: Personal Systems (approximately 68% of net revenue) and Printing (approximately 32% of net revenue). Revenue is globally diversified, with the Americas representing about 43%, EMEA 35%, and Asia Pacific 22%. HP employs an asset-light, outsourced manufacturing business model that relies heavily on contract manufacturers, allowing it to maintain low capital intensity and generate strong free cash flow. The company holds a top-two global market share position in personal computers alongside Lenovo, and it is the clear global market leader in desktop and large-format printing. Recent major events include the completion of the $3.3 billion acquisition of Poly in late 2022 to bolster its hybrid work peripherals portfolio, and the ongoing "Future Ready Transformation" restructuring programme aimed at reducing structural costs.
The downloadable HP financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsHP financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $63.46B | $62.91B | $53.72B | $53.56B | $55.30B |
| Gross profit | $13.41B | $12.26B | $11.51B | $11.82B | $11.39B |
| Operating income | $5.36B | $4.56B | $3.46B | $3.82B | $3.17B |
| Net income | $6.54B | $3.13B | $3.26B | $2.77B | $2.53B |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for HP
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Personal Systems
- Segment name: Personal Systems
- Revenue driver formula: Unit Shipments x Average Selling Price (ASP)
- Historical growth rate: Highly cyclical, ranging from -15% to +10% depending on corporate refresh cycles and consumer demand.
- Key growth levers and headwinds: Driven by commercial PC refresh cycles, the adoption of AI-enabled PCs, and hybrid work trends. Headwinds include macroeconomic softening, extended replacement cycles, and intense price competition from Dell and Lenovo.
- Pricing dynamics: Highly competitive and sensitive to component cost fluctuations (memory, storage). HP frequently adjusts pricing to protect market share or pass on commodity cost increases.
- Revenue recognition notes: Recognised primarily upon transfer of control (shipment or delivery).
- Seasonality: Strongest in the fiscal fourth quarter (August to October) due to back-to-school and holiday channel fill, and fiscal third quarter for public sector and education purchasing.
Printing
- Segment name: Printing
- Revenue driver formula: (Hardware Units x Hardware ASP) + (Installed Base x Supplies Revenue per Unit)
- Historical growth rate: Structurally flat to low single-digit decline (0% to -3% CAGR).
- Key growth levers and headwinds: The shift to hybrid work has reduced centralised office printing, creating a structural headwind for high-margin commercial supplies. Growth levers include industrial graphics, 3D printing, and subscription models like HP Instant Ink.
- Pricing dynamics: Operates on a razor-and-blade model. Hardware is often sold at low margins or a loss, while proprietary supplies (ink and toner) generate the vast majority of the profit.
- Revenue recognition notes: Hardware recognised upon delivery. Instant Ink subscription revenue is recognised rateably over the subscription period.
- Seasonality: Consumer hardware peaks in the fiscal fourth quarter. Commercial printing is generally tied to corporate budget cycles.
Cost Structure
Variable Costs / COGS
- COGS includes outsourced manufacturing costs, component costs (processors, memory, displays), freight, logistics, and warranty provisions.
- Gross margin typically ranges between 20% and 23%.
- Key input costs include DRAM, NAND, and LCD panels. HP is highly exposed to commodity cycles in these components.
- COGS scales linearly with revenue, but gross margins fluctuate based on the mix between lower-margin Personal Systems and higher-margin Printing supplies.
Operating Expenses
- R&D: Typically 3.0% to 3.5% of revenue. It covers product design, software development for subscriptions, and 3D printing innovations.
- SG&A: Typically 10.0% to 11.0% of revenue. This includes global marketing, sales commissions, and corporate overhead.
- Depreciation & Amortisation: Approximately 1.5% of revenue, heavily weighted towards amortisation of acquired intangibles from the Samsung printer and Poly acquisitions.
- Stock-Based Compensation: Approximately 0.7% to 0.9% of revenue.
- Restructuring / one-time charges: Frequent and material. The current Future Ready Transformation plan expects to incur approximately $1.6 billion in restructuring and other charges over three years.
Margin Profile
- Gross margin: 20% to 23%.
- EBITDA margin: 9% to 11%.
- Operating margin (Non-GAAP): 8.5% to 9.5%.
- Net margin: 5.5% to 6.5%.
- Segment margins: Personal Systems operates at a 5% to 7% operating margin. Printing operates at an 18% to 19% operating margin, making it the primary profit engine despite being the smaller revenue contributor.
Balance Sheet Structure
- Total assets are approximately $38 billion.
- Key asset categories include Accounts Receivable, Inventory, and Goodwill.
- Goodwill & intangibles represent approximately 30% of total assets, driven by historical acquisitions like Compaq, Samsung's printer business, and Poly.
- Working capital profile:
- Days Sales Outstanding (DSO): Typically 30 to 35 days.
- Days Inventory Outstanding (DIO): Typically 50 to 60 days.
- Days Payable Outstanding (DPO): Typically 100 to 115 days.
- Net working capital is structurally negative.
- HP funds its operations through its supply chain. The negative cash conversion cycle means that revenue growth generates cash, while revenue contraction consumes cash as payables unwind.
- PP&E is relatively small (around $2.5 billion) due to the outsourced manufacturing model.
- Right-of-use assets for operating leases are approximately $600 million.
Capital Expenditure & Investment
- Capex as a percentage of revenue is very low, typically ranging from 1.0% to 1.5%.
- Maintenance capex represents the majority of spend, focused on internal IT systems, tooling for new product designs, and facility upgrades.
- Growth capex is directed towards 3D printing facilities and supply chain automation.
- M&A pattern: Historically a bolt-on acquirer with occasional medium-sized transformational deals (like Poly for $3.3 billion).
- The company prioritises share repurchases over large-scale M&A.
Debt & Capital Structure
- Total gross debt is approximately $10 billion to $11 billion.
- Target leverage ratio is 1.5x to 2.0x Gross Debt to EBITDA.
- Credit rating is generally BBB (S&P) / Baa2 (Moody's).
- Key debt instruments include senior unsecured notes and a commercial paper programme backed by a revolving credit facility.
- Maturity profile is well-laddered, with typical annual maturities of $1 billion to $1.5 billion.
- Interest rate profile is predominantly fixed-rate bonds.
- Share repurchase programme is highly active. HP often returns 100% or more of its free cash flow to shareholders, reducing share count by 5% to 8% annually.
- Dividend policy targets steady annual per-share growth, with a payout ratio typically around 25% to 30% of net income and a yield of roughly 3.0% to 3.5%.
Cash Flow Characteristics
- Operating cash flow conversion is strong, typically 1.1x to 1.3x Net Income.
- Free cash flow margin usually ranges from 5.5% to 6.5% of revenue ($3.0 billion to $3.5 billion annually).
- Major non-cash items include depreciation, amortisation, stock-based compensation, and restructuring impairments.
- Working capital is a massive driver of cash flow volatility. A build in inventory or a drop in payables during a revenue downturn can severely depress operating cash flow.
- Capex intensity is extremely low, allowing almost all operating cash flow to convert to free cash flow.
- The cash tax rate generally aligns closely with the non-GAAP effective tax rate of approximately 15% to 16%.
Sheet Structure
- Assumptions: Hardcoded inputs for macroeconomic drivers, segment growth rates, margin profiles, working capital days, and capital allocation targets.
- Scenarios: Toggle for Base, Bull, and Bear cases affecting PC refresh cycles and Print supplies decay.
- Income Statement: Consolidated P&L from Revenue down to Net Income and EPS, mirroring the 10-K format.
- Segment Build: Detailed revenue and operating profit build for Personal Systems (Commercial, Consumer) and Printing (Supplies, Commercial, Consumer).
- Balance Sheet: Standard assets, liabilities, and equity. Must explicitly break out Accounts Receivable, Inventory, and Accounts Payable to capture the negative working capital dynamic.
- Cash Flow Statement: Indirect method starting from Net Income, with a detailed working capital adjustments section.
- Working Capital Schedule: Calculation of DSO, DIO, and DPO, and the resulting cash flow impacts.
- Debt & Interest Schedule: Tranche-by-tranche debt build, commercial paper balances, and interest expense calculation.
- PPE & Intangibles: Capex, depreciation, and amortisation waterfall.
- Shareholders Equity: Retained earnings roll-forward, dividend payments, and detailed share repurchase calculations.
- DCF Valuation: Unlevered free cash flow calculation, WACC derivation, and terminal value calculation.
- Outputs & Charts: Summary dashboard of key metrics, FCF yield, and segment margin trends.
Key Financial Relationships
- `Personal Systems Revenue = Commercial PS Revenue + Consumer PS Revenue`
- `Printing Revenue = Supplies Revenue + Commercial Hardware Revenue + Consumer Hardware Revenue`
- `Total Net Revenue = Personal Systems Revenue + Printing Revenue + Corporate Investments/Other`
- `Segment Operating Profit = Segment Revenue x Segment Operating Margin`
- `Consolidated Non-GAAP Operating Profit = Personal Systems OP + Printing OP - Corporate/Unallocated Expenses`
- `Accounts Receivable = (Total Net Revenue / 365) x DSO`
- `Inventory = (COGS / 365) x DIO`
- `Accounts Payable = (COGS / 365) x DPO`
- `Free Cash Flow = Cash from Operations - Capital Expenditures`
- `Share Repurchases = (Free Cash Flow - Dividends Paid) x Target Capital Return Percentage`
- `Ending Basic Shares Outstanding = Beginning Shares - (Share Repurchases / Average Share Price)`
- `Interest Expense = Average Debt Balance x Weighted Average Interest Rate`
Cross-Sheet Dependencies
- The Segment Build feeds total revenue and segment operating profit into the Income Statement.
- The Income Statement provides Net Income to the Cash Flow Statement and Shareholders Equity sheets.
- The Working Capital Schedule uses Revenue and COGS from the Income Statement to calculate balance sheet figures, which then drive the changes in working capital on the Cash Flow Statement.
- The Cash Flow Statement determines the cash available for the Shareholders Equity sheet to calculate share buybacks.
- The Debt & Interest Schedule creates a circular reference: interest expense reduces Net Income, which reduces cash flow, which dictates the need for commercial paper borrowing, which in turn changes the interest expense.
Sign Convention
- Revenue and income items are positive.
- Expenses (COGS, SG&A, R&D, Interest Expense, Taxes) are negative on the Income Statement.
- On the Balance Sheet, all assets, liabilities, and equity balances are positive.
- On the Cash Flow Statement, cash inflows are positive and cash outflows (capex, dividends, share repurchases, debt paydowns) are negative.
- Increases in operating assets (like Accounts Receivable) are negative on the Cash Flow Statement. Increases in operating liabilities (like Accounts Payable) are positive.
Things Most Likely to Go Wrong
- Failing to accurately model the negative cash conversion cycle. If revenue drops, payables shrink faster than receivables, causing a massive cash outflow. The model must capture this dynamic.
- Overestimating Print segment margins. Supplies revenue is in secular decline. If the model assumes constant supplies mix, it will overstate long-term gross margins.
- Ignoring the difference between GAAP and Non-GAAP earnings. HPQ has heavy restructuring and amortisation charges. Valuation should be based on cash flow, but the P&L must account for these recurring "one-time" items.
- Miscalculating share count reduction. HPQ buys back a massive amount of stock. The model must dynamically reduce the share count to calculate EPS correctly.
- Disconnecting commercial paper from cash needs. HP uses commercial paper to manage intra-quarter working capital swings. The debt schedule must allow short-term debt to flex based on cash flow deficits.
- Applying a generic tech multiple. HPQ is a mature hardware business, not a high-growth software company. Terminal growth rates should be near zero.
- Overlooking the impact of currency fluctuations. Over 50% of revenue is international. The model should assume constant currency for long-term forecasting to avoid spurious volatility.
- Misaligning the fiscal year. HPQ's fiscal year ends on October 31. The model must label periods correctly to align with macroeconomic data.
Validation Checks
- "DPO must remain between 100 and 115 days; flag if it drops below 90 days as this breaks the working capital model."
- "Printing Operating Margin should remain between 17% and 20%; flag if outside this band."
- "Personal Systems Operating Margin should remain between 5% and 7.5%."
- "Free Cash Flow conversion (FCF / Non-GAAP Net Income) should be approximately 1.0x."
- "Gross Debt to EBITDA must not exceed 2.0x, per management's stated target leverage ratio."
- "Capex as a percentage of revenue should not exceed 2.0%."
- "The sum of Dividends and Share Repurchases should roughly equal 100% of Free Cash Flow over a full fiscal year."
- "Balance sheet must balance: Total Assets = Total Liabilities + Equity in every forecasted period."
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| Personal Systems Revenue Growth | 2.5 | % | Assumes moderate AI PC refresh cycle offsetting mature market dynamics |
| Printing Revenue Growth | -1.5 | % | Reflects structural decline in print volumes partially offset by pricing |
| Personal Systems Operating Margin | 6.5 | % | Historical average excluding severe supply chain disruptions |
| Printing Operating Margin | 18.5 | % | Historical average supported by high-margin supplies mix |
| Corporate / Unallocated Expense | -600 | $ Millions | Run-rate corporate overhead not allocated to segments |
| Days Sales Outstanding (DSO) | 32 | Days | 3-year historical average |
| Days Inventory Outstanding (DIO) | 55 | Days | 3-year historical average |
| Days Payable Outstanding (DPO) | 108 | Days | 3-year historical average reflecting strong supplier terms |
| Capex as % of Revenue | 1.2 | % | Asset-light manufacturing model |
| Effective Tax Rate (Non-GAAP) | 15.5 | % | Management guidance and historical average |
| Weighted Average Interest Rate | 4.5 | % | Based on current debt stack and commercial paper rates |
| Target Capital Return (% of FCF) | 100 | % | Management commitment to return all FCF to shareholders |
| Dividend per Share Growth | 5.0 | % | Historical trend of steady, mid-single-digit dividend increases |
| WACC | 9.5 | % | Reflects mature hardware risk profile and current interest rates |
| Terminal Growth Rate | 0.5 | % | Mature industry with secular headwinds in printing |
Data Sources & Benchmarks
- SEC EDGAR for HP Inc. (HPQ) 10-K and 10-Q filings.
- HP Investor Relations website for quarterly earnings presentations and segment reporting restatements.
- Gartner and IDC for quarterly global PC shipment data and market share benchmarks.
- Key peers for benchmarking: Dell Technologies (DELL), Lenovo Group (LNVGY), Canon Inc. (CAJ), and Seiko Epson (SEKEY).
- Contextual data on memory and component pricing from DRAMeXchange or TrendForce to forecast gross margin pressures.
Sources
- HP Inc. FY2023 and FY2024 Annual Reports (Form 10-K)
- HP Inc. Quarterly Earnings Releases and Transcripts (FY2024 and FY2025)
- HP Inc. 2022 Securities Analyst Meeting (SAM) presentations detailing the Future Ready Transformation plan
- IDC Worldwide Quarterly Personal Computing Device Tracker
- S&P Global Ratings credit research on HP Inc. leverage targets
Do more with the HP model
Frequently asked
What does HP Inc. do?+
HP Inc. is a leading global provider of personal computing and other access devices, imaging and printing products, and related technologies. The company operates primarily through its Personal Systems and Printing segments, holding top-two global market share positions in both personal computers and desktop/large-format printing.
What are HP's primary revenue drivers?+
HP's revenue is primarily driven by its Personal Systems segment, which accounts for approximately 68% of net revenue, and its Printing segment, contributing about 32%. The company also benefits from globally diversified revenue, with significant contributions from the Americas, EMEA, and Asia Pacific.
Why is HP's capital expenditure so low?+
HP employs an asset-light, outsourced manufacturing business model that relies heavily on contract manufacturers, allowing it to maintain low capital intensity. This strategy results in very low capital expenditure, typically ranging from 1.0% to 1.5% of revenue, with most spend focused on maintenance.
What are the key financial assumptions in the HP Inc. financial model?+
Key financial assumptions in the HP Inc. model include a revenue growth rate of approximately -2.2% and COGS as about 80.1% of revenue. Other notable assumptions are SGA expenses at roughly 9.0% of revenue, a tax rate of approximately 17.9%, and capital expenditure at around 1.08% of revenue.
What is the purpose of the HP Inc. financial model?+
The HP Inc. financial model is designed to forecast the company's cash generation capacity and evaluate its equity valuation. This analysis helps determine if HP's free cash flow can sustain its aggressive share repurchase program and dividend policy amidst cyclical hardware demand.
Can I download an Excel financial model for HP Inc.?+
Yes, an Excel financial model for HP Inc. is available for download. This general corporate model provides a forecast horizon from FY2026 to FY2030, incorporating detailed assumptions for revenue, costs, and capital structure.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Hardware Company Financial Models
Browse another company in the same sector.
Apple
Apple designs, manufactures, and markets smartphones, personal computers, tablets, and wearables, alongside a growing suite of subscription and transaction-based services.
Arista Networks
Arista Networks provides cloud networking solutions, data centre switches, and routing platforms powered by its proprietary Extensible Operating System (EOS) software.
Ciena
Ciena Corporation is a global leader in networking systems, components, automation software, and services, primarily focused on optical transport and routing/switching solutions.
Cisco
Cisco is a global leader in networking, cybersecurity, collaboration, and observability solutions that power enterprise IT infrastructure, designing and selling technologies increasingly embedded with artificial intelligence.
Dell Technologies
Dell Technologies is a premier provider of IT hardware, software, and service solutions globally.
Garmin
Garmin designs, develops, manufactures, and markets a diverse portfolio of hand-held, wearable, portable, and fixed-mount GPS-enabled products for fitness, outdoor, marine, aviation, and automotive markets.
Hewlett Packard Enterprise
Hewlett Packard Enterprise is a global edge-to-cloud company that provides hardware, software, and financial services to enterprise customers.
NetApp
NetApp is an intelligent data infrastructure company providing unified data storage, integrated data services, and CloudOps solutions across on-premises environments and major public clouds (AWS, Azure, Google Cloud).
Explore more Tech & Software financial model templates.
