2012 | 2013 | ||||||
Price: | 9.76 | EPS | $2.13 | $1.74 | |||
Shares Out. (in M): | 1,740 | P/E | 4.6x | 5.6x | |||
Market Cap (in $M): | 16,982 | P/FCF | 4.4x | 6.0x | |||
Net Debt (in $M): | -5,816 | EBIT | 5,135 | 4,255 | |||
TEV (in $M): | 11,166 | TEV/EBIT | 2.2x | 2.6x |
Sign up for free guest access to view investment idea with a 45 days delay.
SUMMARY
Dell is no longer primarily a PC company. PC sales combined with associated higher-margin software and peripheral sales will contribute only 40% of Dell’s operating profit in the current year and 44% of adjusted free cash flow[1]. While this is still a significant portion of Dell’s free cash flow, this earnings stream is deserving of a lower multiple than the rest of Dell’s business. If valued based on industry multiples, the PC business makes up only 25% of the total value of Dell Inc. Despite its relatively minor importance to the overall value of Dell, a severe 14% YoY revenue contraction in the PC business in the second quarter of this year has caused many observers to believe that the overall Dell business is in decline. This is a false assumption.
The more valuable portion of Dell is the “Solutions and Services” business, which provides networking hardware and software as well as support, security, IT outsourcing, and other services to business and public customers[2]. This business boasts higher-margins, recurring revenues, and has been growing the top line at a CAGR of 7% for the last four years. Faced with a difficult macro-environment, this business still posted a 6% YoY revenue gain in the most recent quarter.
Dell’s adjusted enterprise value of $10.1 billion is equivalent to just 3.6 times this year’s adjusted free cash flow before changes in working capital. This valuation suggests Dell is either in terminal decline, will destroy a great deal of value in capital allocation, or the market is being very short-sighted. Recently lowered sell side estimates expect Dell’s EBITDA to remain flat at this level through 2015. Not only is this not indicative of a business in decline, but the portion of EBITDA contributed by the non-PC business should grow during this time. I believe the major concerns about this business are inaccurate or short-sighted.
concern |
reality |
The PC business is in terminal decline and associated FCF will disappear |
PC sales are expected to rebound next year. Dell believes it can maintain FCF from this business at the current level through 2015, even in an industry-wide contraction |
Decline of the PC business will hurt the valuable extended warranty service business |
The extended warranty business posted its best quarter ever in Q2 and has been growing independently of PC sales for years |
Cloud computing will destroy Dell's valuable x86 server business |
The Servers & Networking segment was up 8% in the first half of this year and Dell's servers have been gaining market share |
Software defined networking and storage technologies will destroy the value of Dell's networking hardware |
This change is not expected to affect Dell's business for 3-5 years. Dell has positioned itself as a leader in virtualization and will look to gain share from rivals through its software IP as this transition occurs. |
Dell's acquisitions are destroying value |
Dell's acquisition strategy appears to be succeeding. The companies it has acquired are growing and there have not been any write-downs. |
Macro weakness in Europe and China will continue to dampen IT spending |
Dell's outlook has been lowered and these concerns are baked into the estimates. |
“Face up to two unpleasant facts: The future is never clear; you pay a very high price in the stock market for a cheery consensus. Uncertainty actually is the friend of the buyer of long-term values.”
–Warren Buffett in Forbes, 1979
Dell has all of the attributes of a great company. It has a leading global brand, is led by its capable founder, and is solidly profitable. The company has a strong balance sheet and management is committed to returning free cash flow to shareholders. In addition, Dell has long-term relationships with its customers, an industry leading cost structure, and an increasing amount of differentiating IP. Expectations have now been dramatically lowered for the future performance of this company, and it is repurchasing its own shares.
BUSINESS OVERVIEW
Dell positions itself as a global provider of “IT solutions and services”. This branding is not simply an attempt to distance itself from the profitable but low-margin PC business, for which Dell is known. It is a very real transition for both Dell as a company and the IT landscape, in which Dell operates. With the increase in connected devices, big data, and the transition towards “cloud computing”, information technology is becoming less of a simple hardware need for business and more of a vital service – akin to legal or accounting services. These changes are rapidly moving down the food-chain from huge enterprises into Dell’s core constituency of small and medium business customers. Through its many acquisitions, Dell has created a full suite of offerings and positioned itself as the premier mid-market end-to-end IT solutions provider. These new capabilities should both protect and complement Dell’s valuable PC and server hardware franchises. (Note: Dell’s fiscal year ends in January, so Fiscal 2012 refers to 2011)
DELL CUSTOMER BREAKDOWN |
||||
segment |
description |
F2012 Revenue |
% of total |
F2012 Operating Income |
Large Enterprise |
large global and national businesses |
$18.8 billion |
30% |
$1.9B |
Public |
educational, government, healthcare |
$16.1 billion |
26% |
$1.6B |
Small & Medium Business |
9-500 employees |
$13.5 billion |
22% |
$1.6B |
Consumer |
|
$13.7 billion |
22% |
$0.4B |
DELL BUSINESS GROUPS |
||||
group |
description |
F2012 Revenue |
% of total |
|
CORE DELL |
Client: |
PCs, notebooks, tablets, workstations |
$33.2 billion |
54% |
Software and Peripherals: |
proprietary & third party |
$10.2 billion |
16% |
|
NEW DELL |
Enterprise Solutions: |
servers, networking & storage |
$10.3 billion |
17% |
Services: |
warranties, software & IT outsourcing |
$8.3 billion |
13% |
Dell refers to its legacy PC business as “Core Dell”, which encompasses the client business and software and peripherals reselling business. The enterprise solutions and services business as well as Dell’s new proprietary software business – built around the $2.4 billion acquisition of Quest Software – are classified as “New Dell”.
The Core Dell/New Dell model is a useful way to look at the company because it separates out the declining PC business - which few investors want to own - and the rest of Dell’s businesses that are growing and have attractive margins. Many investors are currently fixated on the PC business particularly Dell’s consumer PC business. For this reason, it is worth looking at the “Core Dell” and the “New Dell” separately.
CORE DELL:
Core Dell revenue has fallen by almost 10% in the first half of this year, as compared to the first half of last year. This has precipitated a 35% YTD decline in the stock price, as investors are concerned that the profitability of this business could disappear in an industry-wide PC contraction. The preceding chart from Evercore Partners shows the diminished industry outlook as of September of this year. It is worth noting that overall PC unit sales are expected to rebound, although it is likely the ARPU will continue to fall.
Making reasonable growth assumptions for business-oriented Windows 8 tablets, thin client workstations, and accessory sales, Dell plans to add $3.5 billion to Core Dell revenue by F2016.[3] Core Dell is projected to grow to $47 billion in revenue by F2016 from $43 billion last year, with the acknowledgement that investors should “expect some volatility”. This acknowledgement looks to be a significant understatement, as current year Core Dell revenue is on pace to come in at only $38 billion.
Acknowledging the headwinds to the PC business, Dell is cutting $1 billion in direct costs from its supply chain as well as an additional $1 billion from SG&A (attributed to Core Dell) over the next three years. As seen in the slide below from its investor day, management expects to maintain operating income of “almost $2 billion” even if Core Dell revenues decline to $35 billion. I estimate that Core Dell operating income will come in at $1.7 billion this year with an operating margin of 4.4%. This is actually a very good result in a year that revenues for this business will decline 13%, and I believe this lends credence to Dell’s assertion that it is maintaining profitability at the expense of share.
NEW DELL:
The New Dell is built for the transition to cloud computing, which is at its essence the outsourcing of IT hardware. Rather than purchase the hardware necessary to build and maintain a network, businesses can now have a virtual network. For instance, Netflix’s entire technology infrastructure is essentially just a software program running on spare capacity in Amazon’s data centers. Enormous cost savings can be had from moving to the cloud; businesses no longer need to purchase, maintain, and upgrade their own hardware. This obviously presents a challenge for Dell’s server business, but the company has met this challenge by taking a leadership position in private clouds as well as catering to the public cloud providers. This is evidenced by the continued growth and market share gains for Dell’s server business. In the first half of F2013, the servers and networking segment is up 8% YoY and results are expected to improve in the second half due to the September release of the Windows Server 2012 operating system.
The outlook for specific technologies and predictions as to whether Dell will be able to meet its goals in the Enterprise Solutions or Software business is beyond the scope of this report. However, the Services business, particularly the extended warranty component, is worth examining. Dell does not break out this business or discuss its extremely high margins in anything but oblique terms. Much like an insurance company, for accounting purposes, the company defers revenue recognition for extended warranties and accrues a liability for future costs to service these contracts.
An examination of Dell’s current period revenue and cost recognition for past extended warranties clearly shows that this is the company’s best business. This segment produced $2.7 billion of gross profit at 72.2% margins for Dell last year. This was 19% of the corporation’s total gross profit and came without the need for any real capital investment. Of course, this business could not exist as a stand-alone without Dell’s huge sales force or products on which to sell extended support services on. There is a real concern that declines in the PC business will have a negative effect on this high-margin cash cow. Looking at the last eight years, extended warranty sales have increased as a percentage of primary hardware[4] sales. PC sales peaked in F2008 and have declined 11% since then, yet warranty sales have actually grown 13% since that year.
In addition to growing revenues, this business has displayed interesting counter-cyclical trends with regard to overall hardware sales. When hardware sales suffered in 2009 (Fiscal 2010), warranty sales rose, partly because consumers who could not afford to replace their laptops purchased more premium warranties. In the first half of this year, hardware sales are down 5.3% YoY, but warranty sales are down only 2.5% YoY. Profitability of the warranty business is also improving over time, as the Core Dell business becomes higher-end and the server and storage business grows.
|
*2005 and 2006 were restated in 2007 as part of an investigation into revenue smoothing |
||||||||
|
F2005 |
F2006 |
F2007 |
F2008 |
F2009 |
F2010 |
F2011 |
F2012 |
F2013E |
Total Hardware Revenue |
$38,022 |
$41,389 |
$41,100 |
$43,785 |
$42,243 |
$35,864 |
$41,724 |
$43,115 |
$40,502 |
Deferred Revenue for new extended warranties |
$2,135 |
$2,830 |
$3,188 |
$3,806 |
$3,545 |
$3,481 |
$3,877 |
$4,301 |
$4,147 |
percentage of hardware revenues: |
5.6% |
6.8% |
7.8% |
8.7% |
8.4% |
9.7% |
9.3% |
10.0% |
10.2% |
margin of new revenues as implied by accruals: |
60.1% |
50.8% |
60.6% |
69.1% |
66.7% |
71.6% |
73.0% |
76.2% |
75.0% |
implied margin on revenue yet to be recognized |
75.1% |
74.3% |
77.3% |
82.3% |
81.7% |
84.6% |
86.1% |
87.3% |
88.3% |
gross margin on warranty revenue recognized in the current period |
40.6% |
42.7% |
53.3% |
56.5% |
66.0% |
64.9% |
64.9% |
72.2% |
70.0% |
The gross margin accrued for in new extended warranty sales is higher than the margin on revenue recognized in the current period, even after taking into account the timing differences between accrual and recognition. Clearly, some portion of these contracts is longer-term and carries a much higher margin. The current amount of deferred warranty revenue on the balance sheet is $7.2 billion, and the implied gross margin on this revenue is approaching 90%. The amount of deferred revenue has been growing at a CAGR of 13% since 2005, outpacing the growth of even Dell’s fastest growing segments. One implication is that Dell is selling more long-term service contracts on critical equipment that doesn’t break, such as its networking and storage equipment, a hardware business that has grown at a 9% CAGR over the same time period.[5]
The extended warranty segment is clearly benefitting from Dell’s transition into more mission-critical solutions and away from commoditized hardware. Looking at quarterly trends and particularly the most recent quarter in which PC sales fell by 14% YoY, warranty sales were actually up slightly YoY. Fears that declining PC sales will kill this golden goose appear to be unfounded.
Key Positives to this investment:
Key negatives to this investment:
VALUATION
Both the company and analysts who follow it use adjusted Non-GAAP financials to remove unusual and one-time items that have resulted from shutting down the manufacturing facilities and making many large recent acquisitions. While these expenses have not been infrequent in the last few years, going forward they should not be a large factor on a cash basis, so this treatment is appropriate (large amortization charges from acquisitions will continue). Over the last three years, the negative impact to net income of these items has ranged from $460-621 million, with more than half of this adjustment stemming from non-cash amortization charges.
One way to value Dell is to split it into the “Core Dell” and “New Dell” as the company suggests. While not perfect, readily available publicly traded comps exist for both sides of Dell’s business. Dell does not break out the gross margins or cost allocations for these segments. However, by making some educated assumptions based on statements the company has made in the past, it is possible to get a rough estimate of the FCF and EBITDA for each segment.
Statements the company has made about New Dell/Core Dell |
||
F2012 |
30/70 revenue split, New Dell contributed almost 50% of gross margin dollars (<50% of Operating Income) |
|
F2013 |
New Dell to contribute more than 1/3 of revenue and >50% of gross margin dollars |
|
|
67% of R&D is in Enterprise Solutions segment of New Dell |
|
F2016 |
Guidance: New Dell to grow revs at 10% and maintain >13% Operating margin (>$3.75B operating income) |
|
|
Guidance: Core Dell to grow at -5% to +2% and maintain >5% operating margin (>$1.75-$2.35B op. income) |
|
|
*$1 billion of cost cuts at Core Dell and an additional $1 billion of costs cuts at SG&A attributed to Core Dell |
|
Educated Assumptions Based on the Above |
||
New Dell |
Core Dell |
|
50% of SG&A |
50% of SG&A |
|
85% of R&D |
15% of R&D |
|
70% of Capex |
30% of Capex |
|
83% of D&A |
17% of D&A |
|
90% of stock based comp expense |
10% of stock based comp expense |
|
($1 billion per year in acquisition capex?) |
SG&A falls by $250 million/year starting in F2013 |
|
operating margin goal of >13% |
operating margin goal of >5% |
|
implied gross margins of ~37% |
implied gross margins of ~16% |
|
I believe the valuation of comparable companies gives a reasonable estimate of where these two businesses would trade in the market. For New Dell comps, I have chosen NetApp, Symantec, and EMC. These are three companies operating in the storage, networking, security, and data management
For Core Dell, Lenovo makes for an ideal comparison as a stand-alone PC business[7]. Because other device manufacturers like Asustek, Acer, Sony and Toshiba have lower margins, these businesses are valued at much higher metrics currently, so I have chosen not to include them. I have also included Seagate, as an example of a completely commoditized device maker. Seagate is currently able to generate high profits due to the concentrated nature of the hard disk manufacturing business as well as the result of
flooding in Thailand. For this reason, I believe Seagate presents a good example of a device manufacturer whose profits are expected to decline in the near term.
Core Dell peer group multiples |
||
|
CY EV/EBITDA |
CY EV/FCF |
Lenovo |
5.3 |
7.6 |
Seagate |
3.7 |
5.0 |
average: |
4.5 |
6.3 |
New Dell peer group multiples |
||||||||
company |
business lines |
Enterprise Value* |
non-GAAP Op. Margin |
backlog as % of revenue |
consensus forward revenue CAGR |
CY EV/EBITDA |
CY EV/FCF |
|
NetApp |
storage & data management solutions |
$7,728 |
14.2% |
43% |
5.3% |
6.58 |
7.67 |
|
Symantec |
security, storage & systems management |
$14,950 |
24.7% |
55% |
2.8% |
6.57 |
10.75 |
|
EMC |
storage systems, networks & services |
$58,639 |
23.9% |
32% |
9.3% |
9.36 |
11.94 |
|
average: |
|
21.0% |
44% |
5.8% |
7.50 |
10.12 |
||
|
|
|
|
|
|
|
|
|
New Dell |
|
|
13% |
84% |
12.2%** |
|
|
|
*EV is net of excess cash discounted at 15% |
**low-end of management's goal |
|||||||
Value of Dell Segments Based on Peer Company Multiples |
|||||||
|
Estimate |
multiple |
Implied EV |
$ per Share* |
|||
Core Dell F2013 EBITDA: |
$1,915.4 |
4.5 |
$8,638 |
|
$4.96 |
||
New Dell F2013 EBITDA: |
$2,838.7 |
7.5 |
$21,302 |
|
$12.24 |
||
total: |
$4,754.1 |
|
$29,940 |
|
$17.21 |
||
|
|
|
|
|
|
|
|
Core Dell F2013 FCF: |
$1,260.6 |
6.3 |
$7,910 |
|
$4.55 |
||
New Dell F2013 FCF: |
$1,580.4 |
10.1 |
$15,990 |
|
$9.19 |
||
total: |
$2,841.0 |
|
$23,900 |
|
$13.74 |
||
*Using a fully diluted share count of 1.74 billion |
|
||||||
Additional value per share of adjusted net excess cash: |
$3.98 |
If valued as suggested by the above table, Dell’s equity would trade at $17.72 - $21.19 per share. The estimates of FCF above are net of stock based compensation expense and capital expenditures but do not include changes in working capital. I would also note that the Core Dell business has declined significantly in the current year for both cyclical and secular reasons. Results are currently at the level at which management has suggested they can hold the line through F2016, even in a more adverse PC environment. For this reason, I think this valuation has some conservatism baked into it.
|
F2012E |
|
F2013E |
|
YoY Decline |
Core Dell EBITDA: |
$3,305 |
$1,915 |
-42.1% |
||
Core Dell adjusted FCF: |
$2,613 |
|
$1,261 |
|
-51.8% |
Dell’s GAAP FCF will be affected negatively during the transition to services by a slow reversal of Dell’s 30+ days negative cash conversion cycle. In order to account for this, the cash associated with this “float” has been discounted by 50% in the calculation of adjusted net excess cash per share. Cash and equivalents have also been discounted because ~85% of it is oversees and will be taxed at 10% even in the event of a tax holiday. This amount is not discounted further because Dell has found other ways to use this cash in a tax-efficient manner over time. Financing receivables are discounted by 15% under the assumption that the company could sell these securitizations for a 15% discount. This would be one way for Dell to raise additional domestic cash for accelerated buybacks in the current environment.
Adjusted Net Excess Cash Per Share |
|||
Assets: |
|
discount factor |
value |
Cash and equivalents |
11,519 |
15% |
9,791 |
Short-term investments |
372 |
|
372 |
Financing receivables |
4,518 |
15% |
3,840 |
Investments |
2,738 |
|
2,738 |
Liabilities: |
|
|
|
short-term borrowings |
(2,609) |
|
(2,609) |
long-term debt |
(5,832) |
|
(5,832) |
Negative working capital "float" |
(2,749) |
50% |
(1,375) |
total adjusted net cash: |
$6,926 |
||
per share @1.74 million diluted shares out: |
$3.98 |
It is likely that the New Dell will continue to make $1-2 billion or more in acquisitions for at least the next few years. Some investors on the short side have suggested that this should be counted as capex. This would make sense if Dell was simply replacing lost revenue with unrelated new revenue streams with no end in sight, but this is not the case. Dell has a cohesive strategy to build an end-to-end IT solutions business. This will require more acquisitions to fill in gaps in their technology and capabilities, but it appears that most of this business is now in place. New Dell is expected to grow at double the rate of its peer group above, which suggests these acquisitions will add a lot of value as well as fit overall business needs. If one wishes to express a negative view of Dell’s acquisition strategy, both as it relates to the value of the New Dell and to overall capital allocation, I believe it is more appropriate to remove the excess cash from the balance sheet, rather than adjust FCF. It is unlikely that Dell will actually spend $7 billion on acquisitions anytime soon, or that they could do so without materially improving the outlook for new Dell. Even so, I believe that a valuation based on FCF and not including the value of excess cash presents an appropriate low-case valuation of $13.74 per share.
The above three methodologies suggest that Dell is worth somewhere between $13.74 and $21.19 per share, or a 41-117% premium to the current stock price, depending on whether management can execute on its strategy. This valuation range represents an EV/EBITDA multiple of 3.6-6.3, net of excess adjusted net cash. The low-end of this range is still a premium to Dell’s closest peer, Hewlett Packard, which trades at 3.1 times EBITDA. Considering the myriad problems H-P is currently facing as well as that company’s inferior financial and strategic flexibility, I think this comparison demonstrates that this valuation range is reasonable for Dell. H-P itself is currently trading at an all-time-low valuation due to internal problems as well as some of the same external headwinds that Dell is facing. Some of the most respected and successful value investors currently own H-P, which suggests that stock is undervalued as well.
In addition to garnering substantial comfort from Dell’s low valuation and strong balance sheet, investors in the stock are exposed to substantial upside to this valuation:
OUTLOOK/CATALYST
PC sales may rebound next year as businesses upgrade their PC’s to Windows 7 before Microsoft stops supporting Windows XP in early 2014. Windows 8 could also drive increased sales on the consumer side.
Sell-side projections have been lowered for the next two years. Consensus expectations are for revenue, EBITDA, and operating profit to stay at the lower F2013 rate through F2015.
Above consensus results would certainly be a catalyst and any overall growth would be above consensus. Increased share buybacks, which large shareholders are clamoring for, would create growth on a per share basis even if revenues stayed flat.
In the absence of growth, I estimate that New Dell will account for 70-75% of operating profit and EBITDA next year. The PC business becoming a smaller problem through attrition may be a catalyst in its own right.
[1] Estimates based on 1H results, company guidance and Wall Street consensus projections.
[2] Public customers are governments and other institutions like schools and hospitals.
[3] Dell expects to add $1 billion in accessory revenue at a higher-margin mix, $1.5 billion in thin client (desktop virtualization) revenue, and $1 billion in Windows 8 tablets for the enterprise. This last figure could turn out to be conservative, based on Evercore’s projections above. Assuming an average selling price of $400, Evercore expects the tablet market to reach $95 billion by 2014. Dell is projecting to capture just 1% of this market.
[4] Includes Servers and Storage, but excludes third-party peripherals and EMC storage systems that were marketed by Dell
[5] An internal 2011 Lenovo presentation to potential channel partners claims that Dell and HP have 63.2% attach rates for support services on server sales. Of this 63.2%, 28.1% is premium support services, which have the highest margins. This information was attributed to International Data Corporation (IDC).
[6] More information on this here: https://www.greenlightcapital.com/
[7] Less than 7% of Lenovo’s revenues come from servers, services and other sources.
show sort by |
Are you sure you want to close this position DELL INC?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea DELL INC for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".