No, they have said non-PC businesses last quarter are more than 50% of gross profit. In today's press release they said that their high value business will contribute operating income in excess of 5 percent of revenue in future contribution.
Getting to the matter at hand which is separating the PC business from the high value business this is the other things I would think about. Dell has said consumer is 19% of revenue. Maybe more importantly, today they have said non-PC businesses will grow 10% through 2016. It is slightly vague but assume 2016 is 4 fiscal years.
Now the P/E multiple is quite low anyway but here is a rough take at what today's press release implies:
-This year they are slated to do a total of $13.1Bn in gross profit. Assuming 50% that is PC is not growing. So non-PC gross profit of $6.55Bn in 4 years grows to $9.6B in 4 years and you have $16.1B in gross profit when you add back the $6.5B PC gross profit that is not growing.
-Bernstein has opex of $9.2B in 2014(farthest out they go) which if it grows at a 5% clip from there means by 2016 it is $10.1B in opex.
-So $6B in EBIT by 2014 is taxed at 20% meaning $4.8B in net income.
-Bernstein has them shrinking shares at 2.5% per year for the next two years but assume they don’t buyback any addl stock in year 3 & 4 which is conservative even when you consider today’s divd that leaves you with 1.74B shares as your denominator and $2.76/share in 4 years.
-Discounted back at 10% that would mean: $2.07 $2.28, $2.51, $2.76 over the next 4 years. Assuming no growth in PCs(or opex redux that would go with PCs in ex-growth), no buybacks in the 2 out years of your forecast period and that FCF doesn’t exceed earnings you would be well in the money with those 4 years of earnings which sum to $9.62/share and YE net cash of $5.70/share.
A few other things to add:
-One other way to think about it, the 2016 EBIT of $6Bn looks funny next to today’s EV which is $12Bn.
-Some would argue that no growth in PCs is conservative.
-FCF has always been well in excess of net income.
-The net cash per share estimate is morningstar's.
-$2.07 is well above Wall Street's estimate this year which last I looked was ~$1.90 though $2.07 is probably shy of Wall Street estimates of FCF this year.