To: dwdkc who wrote (160931 ) 9/21/2000 6:47:28 PM From: Maverick Read Replies (1) | Respond to of 176387 ML:high confidence DELL Q3 is on track, meet or beat Euro forcast Excerpts fr Merrill Lynch 9/21/00Investment Highlights: • We have a high level of confidence that Dell’s October quarter (Q3) is tracking on plan to deliver our sales and earnings estimates of $8.475 billion (up 24.9%) and $0.25, respectively. We believe that demand continues to remain on target across all business segments and geographies. • Dell appears to be gaining significant traction in small business even without VAR partnerships or local presence in these markets. The government sector could come in slightly ahead of plan owing to very conservative expectations due to Q2 softness. • We also feel good that Dell is tracking on plan to meet or beat its conservative expectations in Europe although there doesn’t yet appear to be any significant pick-up there in corporate demand. • We view the October quarter as critical to the Street gaining more confidence in Dell. We currently see Dell as having one of the lowest risk profiles with respect to either a top or bottom line 3Q miss. • Using 45x next year’s EPS estimate of $1.20 suggests a $54 price objective, up 40% from current levels. We reiterate our Buy rating on Dell shares. Quarter On Track We have a high level of confidence that Dell’s October quarter (Q3) is tracking on plan to deliver our sales and earnings estimates of $8.475 billion (up 24.9%) and $0.25, respectively. We believe that demand continues to remain on target across all business segments and geographies. With respect to the various customer segments, we believe that the consumer business is meeting expectations with good call volumes while the US corporate market is also seeing good demand, with particular strength in the small business area. Dell appears to be gaining significant traction in small business where the so-called white boxes typically dominate even without VAR partnerships or local presence in these markets. The government sector could come in slightly ahead of plan owing to management’s very conservative expectations due to softness in Q2. We estimate that government sales comprise roughly 15% of the mix in the third quarter. We also feel good that Dell is tracking on plan to meet or beat its conservative expectations in Europe although there doesn’t yet appear to be any significant pick-up there in corporate demand.Japan and Asia Pacific (along with the small business segment) are currently Dell’s highest growth areas owing to significant strength in corporate demand in Asia Pacific and generally strong consumer demand across the entire region. Corporate demand in Japan, however, continues to rebound slowly.Margins Improving We are modeling a 3Q gross margin of 21.1%, up from the 20.2% recorded in the third quarter of last year, but down slightly from last quarter’s 21.3%. The gross margin could come in higher due to the unexpectedly good DRAM pricing climate this quarter. Flat panel display supply continues to improve, and we do not envision any real notebook shipment constraints in the third quarter. Microprocessor supply issues have receded , and we believe that Intel is executing in terms of supply.Our 3Q operating margin assumption of 9.8% represents an increase over last year’s 9.6% and the previous quarter’s 9.6%. We believe that Dell has the ability, due to an increasingly favorable mix shift towards notebooks and the enterprise, as well as its drive to more Internet-related sales, to return to, or perhaps to even exceed, its historical operating margin levels of 11% over the next twelve to fifteen months. Year Should End on a High Note Our outlook for the PC industry’s December calendar quarter remains bullish. We consider the September quarter to still be somewhat of a hurdle that needs to be overcome before investors begin to pile into the PC names in order to take advantage of the typically positive seasonality. We continue to estimate a 30% revenue growth rate for Dell’s fiscal year (ending January) . We view the third quarter (October) as critical to the Street gaining more confidence in Dell. At this juncture, we consider Dell as having one of the lowest risk profiles with respect to either a top or a bottom line miss in the third quarter. While at this time we believe that Gateway and Compaq could offer better near-term (3-4 months) performance, Dell’s long-term strategy and growth prospects remain the brightest in the industry. [This should bode well for AMD as CSFB reported that AMD would meet the 3.6 M uP unit shipment for Q3 due to a surge of order from CPQ in Sept] Though in the past we have argued for a 50-55x multiple on Dell’s forward consensus EPS estimates, we now think it is more prudent to use a 45x multiple in light of the company’s recent problems and partial loss of credibility. Using 45x next year’s EPS estimate of $1.20 suggests a price objective of $54, up 40% from current levels. We reiterate our Buy rating on Dell shares. Table 1: Dell Annual Earnings Model ($ in millions, except per share data) 1998 1999 2000 2001E 2002E Sales 12327 18242 25264 32833 42026 Cost of Goods Sold 9605 14137 20046 25943 33411 Gross Income 2722 4105 5218 6890 8615 S,G&A 1202 1787 2387 3236 3967 Research & Development 204 272 374 506 609 Total Operating Costs 1406 2059 2761 3742 4577 Operating Income 1316 2046 2457 3148 4039 Interest and Other Income 52 39 188 515 605 Pre-Tax Income 1368 2085 2645 3663 4644 Income Taxes 424 625 785 1099 1393 Net Income 944 1460 1860 2565 3251 Diluted Earnings Per Share 0.32 0.53 0.68 0.94 1.20 Average Diluted Shares 2952 2774 2730 2729 2720 Source: Merrill Lynch Technology Research and Company Reports