| DELL Analyst Meeting: 4/9/99 (Part 4, Merrill Lynch) 
 02:23pm EDT  9-Apr-99 Merrill Lynch (S.Milunovich/K.Campbell) DELL IBM
 IBM/ 668
 DELL COMPUTER:Plenty of Headroom- Part 1
 
 ML++ML++ML     Merrill Lynch Global Securities Research  ML++ML++ML
 DELL COMPUTER CORP (DELL/OTC)
 Plenty of Headroom- Part 1
 Steven Milunovich (1) 212 449-2047
 Kirsten Campbell (1) 212 449-3113
 ACCUMULATE*
 
 Long Term BUY
 
 Reason for Report:  Analyst Meeting- Part 1
 
 Price:                                  $46 7/16
 12 Month Price Objective:               $55
 
 Estimates (Jan)                  1999A   2000E     2001E
 EPS:                                 $0.53   $0.72        $1.00
 P/E:                                 87.6x    64.5x        46.4x
 EPS Change (YoY):                     35.8%       38.9%
 onsensus EPS:                             $0.73       $0.98
 (First Call: 07-Apr-1999)
 Q1 EPS (Apr):                        $0.11   $0.16
 Cash Flow/Share:                     $0.57   $0.78   $1.05
 Price/Cash Flow:                     81.5x   59.5x    44.2x
 Dividend Rate:                         Nil       Nil      Nil
 Dividend Yield:                        Nil       Nil      Nil
 Opinion & Financial Data
 Investment Opinion:  B-2-1-9
 Mkt. Value / Shares Outstanding (mn):  $127,703.1 / 2,750
 Book Value/Share (Jan-1999):  $0.84
 Price/Book Ratio:  55.3x
 ROE 2000E Average:  59.8%
 LT Liability % of Capital:  18.1%
 Est. 5 Year EPS Growth:  30.0%
 
 Stock Data
 52-Week Range:  $55-$16 9/16
 Symbol / Exchange:  DELL / OTC
 Options:  Phila
 Institutional Ownership-Spectrum:  37.4%
 Brokers Covering (First Call):  31
 
 ML Industry Weightings & Ratings**
 Strategy; Weighting Rel. to Mkt.:
 Income:  In Line   (07-Mar-1995)
 Growth:  Overweight (07-Mar-1995)
 Income & Growth:  Overweight (07-Mar-1995)
 Capital Appreciation:  In Line    (16-Sep-1997)
 
 Market Analysis; Technical Rating:  Average    (29-Mar-1999)
 
 *Intermediate term opinion last changed on 13-Nov-1998.
 **The views expressed are those of the macro department and do not
 necessarily  coincide with those of the Fundamental analyst.  For full
 investment opinion definitions, see footnotes.
 
 Investment Highlights:
 o    Although we prefer enterprise over PC stocks, the purity of Dell's
 model is attractive relative to a hybrid model.
 o    Michael Dell exemplifies the Law of Focus.  The reason we believe
 Dell will win is that it will gain mindshare as the PC specialist and
 can outexecute competitors with a low-cost model.
 o    We maintain our Accumulate rating.  Dell's not a Buy due to high
 valuation and slowing growth.  We do think the April quarter will come
 out at $0.16 per share on 38-40% revenue growth.
 
 Fundamental Highlights:
 o    Dell emphasized its ability to grow market share in justifying
 continued high growth.  We do agree that direct will be the dominant
 model, which is not reflected in Dell's share.
 o    The company is moving more into the consumer market but only in
 higher-end segments.  Dell can make good money at $999 (though not at
 $400) with an infinite ROIC.
 o    We sense that Dell will only provide PCs to IBM if they are
 Dell-labeled. Our guess is that IBM won't go for that, so a near-term
 deal is unlikely.
 
 Dell Computer hosted its semi-annual analyst meeting yesterday in New
 York.
 
 Dell estimates that the PC industry's unit growth for the next three
 years will be about 14%.  While this is in synch with our own 13-15%
 estimate, we note that this has been reduced from Dell's previous
 estimate of 17%.  However, we continue to believe that the real issue
 for the PC industry is revenue not unit growth.  Our forecast of 5-7%
 revenue growth for the industry will provide a challenging environment
 for PC vendors.
 
 Despite this modest revenue growth in the industry, Dell emphasized its
 ability to grow market share, in addition to moving into new product,
 customer and geographic markets, in justifying expectations for
 continued high growth. According to Tom Meredith- The Internet is the
 single biggest gift in Dell's lifetime.  The Internet will help grow the
 direct model in time to over 50%, up from only about 30% today.  As
 Dell's addressable market (direct) and its share within this addressable
 market both grow, Dell believes it can sustain top line growth of over
 30%.  We agree that direct will be the dominant model, which is not
 reflected in Dell's current market share of only 14% domestically, and
 5% outside the US.
 
 Dell is countering slowing PC growth by moving beyond the box. Dell is
 continually transitioning from a box maker to a technology partner. Dell
 is increasingly focusing on services and higher-end products to better
 offer technology solutions to its customers.  The new markets are
 nothing to laugh at-the service business is an estimated $1.8 billion
 market, growing at a rate faster than Dell and with higher margins.
 
 The company seems to be backing off somewhat on prior optimism about the
 effect of Y2K.  While the commentary remains that large corporate will
 finish its Y2K related purchases in the first half and government (for
 which Dell is the largest computer supplier) and SMB in the second half
 of the year, our sense was that the company is less optimistic about Y2K
 spurring upside in demand.
 
 Dell recently made two endorsements to the open source software
 operating system, Linux.  Dell has made a minority investment in Red
 Hat, and is working with Red Hat to factory install Red Hat Linux on
 Dell servers and workstation, as well as desktops later this year.  Dell
 recently announced an agreement with BURLINGTON Coat Factory to ship
 1,250 custom configured Linux-based Opti-Plex desktops.  We believe that
 open source software will increasingly become and important trend effect
 enterprise hardware and software vendors both.  While such moves toward
 Open Source Software most likely do not work to strengthen Dell's
 relationship with Microsoft, Dell noted that it is not a subsidiary of
 Microsoft and that it makes decisions based on its customers needs.  For
 more information on Linux, please join our Monday, April 12(**th), as we
 host our Open Source Software conference call with guest speakers, Jon
 Hall of Compaq, Bob Young of Red Hat, and Tony Iams of D.H. Brown.
 Michael Dell acknowledged the consumer trend of moving more toward a
 cell phone model to subsidized the cost of the hardware by securing
 future IPS revenue streams.  While Dell has not attempted this model
 yet, Dell is increasingly forging into the consumer market but only in
 higher-end segments.  So far the metrics have been impressive.  For
 instance, due to Dell's no inventory model plus the lack of consumer
 receivables (all credit card transactions), Dell has an infinite RIOC in
 this space.  Dell can make good money at $999 (though not at $400).
 Dell also noted that these products are appropriately prices, with the
 margin/price ratio Dell's staying constant as it expands into toward
 lower end products. Dell is not currently offering $400-500 PC, and
 going at its own pace in entering the consumer market, which we believe
 the smart.  However, we think this could prove to be a slippery slope,
 possibly forcing Dell's prices lower more quickly than it anticipates.
 Dell indicated it does not have near term plans to enter into the
 handheld market.  It pointed out that the total market for handhelds is
 well below $1 billion, with the Palm Pilot at about $600 million and
 Windows CE products only $200.  Dell's strength is in efficiently
 pumping out quality products in volume.  We expect Dell will eventually
 be involved in the handheld market, but only after the revenue and more
 importantly the profit pool increase substantially. Dell indicated that
 in its consumer segment, that 38% of the> profits come from non-systems
 revenue, e.g. peripherals, financing, extended warranty, etc.
 With the March launch of Gigabuys.com we believe this percentage could
 increase.  As Gigabuys.com is integrated into Dell's 15,000 existing
 corporate Premiere Pages and is built into new ones, we believe this
 will present an even bigger opportunity for Dell to grow its non-systems
 revenues and profits. (DELL)  The securities of the company are not
 listed but trade over-the-counter in the United States.  In the US,
 retail sales and/or distribution of this report may be made only in
 states where these securities are exempt from registration or have been
 qualified for sale.  MLPF&S or its affiliates usually make a market in
 the securities of this company.
 
 Dell has also significantly grown its Global Customer Program from 30
 firms and  $409 million in F96 to over 60 firms and $1.8 billion in
 F99.  Dell  estimates  that this market segment spends $15 billion on
 computer products each year  and  plans to continue to attack this
 segment.  Michael Dell exemplifies  the  Law of  Focus.  The reason Dell
 will win is that it will gain mindshare as  the PC  specialist and can
 outexecute competitors with a low-cost model.  Our  surveys  mirror
 this, showing Dell gaining the most share in corporate accounts.
 
 Further customer segmentation is good news for Dell.  The various
 segmentation of operating systems (Window 9x, NT, UNIX, Linux) and
 processors (Celeron,  Pentium III and Xeon), helps Dell target even more
 focused customers  groups,  which has helped fuel Dell's success to
 date.  Not only does it  allow Dell  to  strategically differentiate
 itself, it gives Dell important demographic data on  its customers.
 While Dell's model is currently a demand pull  model, it  could  use
 this information to work towards opening up a demand push model  as
 well.
 
 Dell continues to focus on liquidity, profitability and growth to
 increase shareholder value.  Dell ended last year with $3.2 billion in
 cash  (generating $2.4 billion in cash flow from operations during the
 year).  Its EPS grew 66%  last year, while its ROIC was 195%.  Revenues
 grew 48%, pushing Dell to  the #2  US PC vendor and the #3 worldwide
 vendor. Dell's low inventory  model also  helped it achieved a negative
 cash conversion cycle of 12 days last year. Dell  also reminded
 investors of the importance of high inventory turns  in a declining
 component cost environment.  Component prices typically  drop  about one
 half a percentage point per week.  While during parts of   last year
 prices were falling at double this rate, current decline  rates are back
 to historical norms.  If Compaq has 8 weeks of inventory (between
 itself and its channel partners) and Dell only has one, a 1/2 point per
 week decline means a 3.5% cost of materials advantage.
 
 At the same time, Dell is focusing on the customer experience. More
 and  more,  customer experience is becoming a determining factor in
 winning customers  and creating mindshare.  The crucial differentiating
 factor in PC vendors today is  moving away from supply chain management
 (as all the indirect vendors have attempted to replicate some aspect of
 Dell's direct model) to the customers  experience and the ability for
 the vendor to touch each customer.
 
 Outlook
 Our sense is that demand is good, and that Dell hasn't experienced  any
 unusual  pricing pressure.  Although we prefer enterprise stocks over PC
 stocks,  the  purity of Dell's model is attractive relative to a hybrid
 model.  Tom  Meredith, CFO, reiterated that they are seeing strength in
 all geographies,  customer segments and product categories, and Dell
 historical sees a 1Q sequential  increase over Q4.  This sound to us
 like the quarter is going well. We are expecting Dell to earn $0.16 per
 share on 38-40% revenue growth for  the April quarter. We continue to
 rate the shares of Dell an Accumulate  rather than  a  Buy, due to
 Dell's high valuation and slowing growth.
 |