VMware, Inc. (VMW): Relay Automated Smoke Test Single Issuer Focus
Exhibit 1: Test Exhibit
Source: Global Investment Research
| VMW | Price Target: -- | Price: $90.18 | Upside: -- |
| Market cap: $901.8mn |
| Enterprise value: -- |
| 3m ADTV: NA |
| United States |
| America-Software |
GS Forecast
| -- | -- | 12/17E | -- | |
|---|---|---|---|---|
| Revenue ($ mn) | -- | -- | -- | -- |
| EBITDA ($ mn) | -- | -- | -- | -- |
| EBIT ($ mn) | -- | -- | -- | -- |
| EPS ($) | -- | -- | -- | -- |
| P/E (X) | -- | -- | NM | -- |
| EV/EBITDA (X) | -- | -- | -- | -- |
| FCF yield (%) | -- | -- | NM | -- |
| Dividend yield (%) | -- | -- | -- | -- |
| Net debt/EBITDA (X) | -- | -- | -- | -- |
| -- | -- | -- | -- | |
| EPS ($) | -- | -- | -- | -- |
Source: Company data, Goldman Sachs Research estimates, FactSet. Price as of 20 Dec 2013 close.
Goldman Sachs does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. For Reg AC certification and other important disclosures, see the Disclosure Appendix, or go to www.gs.com/research/hedge.html. Analysts employed by non-US affiliates are not registered/qualified as research analysts with FINRA in the U.S.