To: William Hunt who wrote (10524 ) 10/22/1999 1:18:00 PM From: Maverick Respond to of 21876
Valuation comparison among NW/telecom equip supliers The Canadian Dilemma Investors should also be aware that Nortel now represent in excess of 10% of the Toronto Stock Exchange (TSE) 300 index. This makes it difficult for Canadian Funds to overweight the stock as many funds cannot hold more than 10% of their funds in any one company. We would also point out that because Nortel is also 38% owned by BCE the actual impact on the TSE index is even larger. Valuation As Table 1 shows, Nortel is trading just under 2 times its growth rate for 2000 and our new estimate for 2001. This is in-line with other large equipment stocks . We remain comfortable up to US$60 which is 50 times our 2000 estimate. Table 1: P/E Valuation NT = US$52 Year EPS (US$) Current P/E EPS Growth P/E/G Ratio 1995A $0.39 135.1 1996A $0.54 97.2 39% 1997A $0.65 80.0 21% 3.7 1998A $0.81 64.2 25% 2.6 1999E $0.98 53.0 21% 2.5 2000E $1.20 43.3 23% 1.9 2001E $1.45 35.9 20% 1.8 As table 2 below shows, Nortel is now trading at a premium to Lucent . We think this reflects Nortel?s recent product and contract momentum, however it may be an issue that prevents further multiple expansion. Nortel continues to trade at a price/sales discount to Lucent and a significant P/E and P/S discount to Cisco. Table 2: Telecom Equipment Comparables Value P/S P/S Proj. Recent Market Calendar P/E Last Qtr. Trailing Growth Ticker Price ($mln) 1998 1999e 2000e Ann. 4Qs Rate Cisco CSCO $65.69 226,688 99.5 76.4 58.1 16.0 18.7 30% Lucent LU $56.13 154,041 57.9 43.8 33.8 4.1 4.4 20% Nortel NT $50.88 68,681 62.8 51.9 42.3 3.2 3.5 20% Eric ERICY $32.38 64,653 40.0 42.6 32.1 2.7 3.1 17% Motoro MOT $87.50 54,425 150.9 43.3 28.2 1.8 1.8 17% Tella TLAB $54.06 21,807 55.7 41.3 32.2 10.1 11.7 30% Alcate ALA $27.75 22,644 28.3 29.2 22.7 0.7 0.9 21%