Account Options>

  1. Sign in
Dell stuff 21-March-13
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRST
1
2
3
4
20102011201220132014E2015E
5
EBITDA3,0244,4035,3674,1564,3634,701
6
Operating income (non-GAAP)2,9744,1495,1353,973
7
Operating income (GAAP)2,1723,4334,4313,0123,5713,781
8
9
Internal estimated non-GAAP3,0003,232
10
Implied EBITDA3,1383,381
11
12
EBITDA/non-GAAP OpInc1.021.061.051.051.05
13
Source: Bloomberg and Dell ->
http://www.sec.gov/Archives/edgar/data/826083/000115752311000878/a6612666ex991.htm
http://www.sec.gov/Archives/edgar/data/826083/000115752312000918/a50175733-ex991.htm
http://www.sec.gov/Archives/edgar/data/826083/000115752313000866/a50568803ex99-1.htm
14
15
16
20102011201220132014E2015E
17
EBITDA (Dell implied)3,0244,4035,3674,1563,0003,232
18
EBITDA (analyst estimates)4,3634,701
19
20
21
22
Leverage Multiples
23
Debt19,000
24
EBITDA (LTM)4,156
25
EBITDA (2014 analyst)4,363
26
EBITDA (2014 Dell)3,138
27
28
Leverage (LTM)4.57
29
Leverage (2014 analyst)4.35
30
Leverage (2014 Dell)6.06
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
Loading...
 
 
 
Sheet1