To: hitesh puri who wrote (29296 ) 3/27/1999 5:55:00 PM From: Patriarch Read Replies (1) | Respond to of 45548
Hitesh, thanks for the analysis. Funny, I've been in the process of doing the same thing. I've been lurking here for the past few weeks and seen COMS as a value play. I went long COMS just yesterday. Perhaps we can exchange ideas:Systems Division - 700 M per Q x 4 = 2800 M / Year A company solely providing LAN/WAN Core/Access systems even in the doldrums like FORE and NN gets a market cap averaging 3.5 times annual sales. So Market cap for Systems Division = 2800 x 3.5 = 9800 M In regards to NN, taking revenues for the past four quarters yields a Price/Sales ratio of 4.29. Looking at FORE in the same manner yields a P/S of 3.61. Wait until FORE gets acquired, looks like any day now. Taking this into account with a 15% premium for the takeover yields a P/S of 4.15. For the sake of argument, taking a multiple of 4.0 for the COMS unit - 2800 x 4.0 = 11200MClient Access Division - 600 M per Q x 4 = 2400 M / Year A mature and slowing growth division like this should only get a multiple of 0.5. So market cap for the Client Access Division = 2400 x 0.5 = 1200 M Question, granted this is a slow-growth vehicle, but a Price/Sales multiple for the unit below 1.0. Are the margins for this type of business fairly low? On a conservative basis, I put P/S for the division at 1.0, with a valuation of 2400M. Handheld Division - 100 M per Q x 4 = 400 m / Year Fastest growing and most exciting prospect product division can definitely get a multiple of 5. Hence market cap for Handheld division = 400 x 5 = 2000 M We agree on the multiple. I read on the thread where the Palm unit accounts for approximately 10% of COMS's revenues. Taking this as a guide, with the last four quarters ending with the 3Q, revenues were 5732M. Thus a revenue estimate of 570M for Palm Computing and 2850M for the unit. I think this is a fair assessment. Cash and Equivalents (conservatively less than actual) = 1000 M As per 3Q release, cash on hand is 981.52M (Not to quibble) :) Ergo the following breakdown: Systems Division: $11200M Client Access Division: 2400M Handheld Division: 2850M Cash and Equivalents: 982M TOTAL $17432M Number of outstanding shares (diluted) as per last report = 374.7M shares. Represents fair value for COMS = $46.52 / share. Granted the above accepts ideal conditions and represents a nearly 100% markup to what MM's value COMS. What do you think? Any and all comments are appreciated. Perhaps we can all chip in and get a more focused picture. Regards, Pat