Previous Close | $23.30 |
Intrinsic Value | $4.03 |
Upside potential | -83% |
Data is not available at this time.
Intel Corporation is a global leader in semiconductor manufacturing, specializing in the design and production of advanced microprocessors, chipsets, and related technologies. The company operates in a highly competitive industry dominated by rapid innovation cycles and significant capital expenditures. Intel's core revenue model revolves around selling processors for PCs, data centers, and IoT devices, alongside emerging segments like AI accelerators and foundry services. The semiconductor sector is characterized by cyclical demand, geopolitical sensitivities, and intense rivalry from firms like AMD, NVIDIA, and TSMC. Intel has historically maintained a dominant position in x86 CPUs but faces challenges in process node leadership and market share erosion. Its recent pivot toward becoming an integrated device manufacturer (IDM) 2.0, including expanding its foundry business, aims to reclaim technological leadership and diversify revenue streams. The company’s market position remains strong in enterprise and data center markets, though it must navigate supply chain constraints and shifting industry dynamics to sustain long-term competitiveness.
Intel reported revenue of $53.1 billion for FY 2024, reflecting ongoing pressures in PC and data center demand. The company posted a net loss of $18.8 billion, driven by restructuring costs, process node transition expenses, and competitive pricing pressures. Operating cash flow of $8.3 billion was overshadowed by heavy capital expenditures of $23.9 billion, underscoring the capital-intensive nature of semiconductor manufacturing. Margins remain under strain due to elevated R&D and fab investments.
Intel’s diluted EPS of -$4.38 highlights significant earnings challenges amid its transformation phase. The negative profitability reflects aggressive spending to regain process leadership and expand foundry capabilities. Capital efficiency metrics are strained, with high capex intensity limiting near-term free cash flow generation. The company’s ability to improve returns hinges on successful execution of its IDM 2.0 strategy and demand recovery in core markets.
Intel’s balance sheet shows $8.2 billion in cash and equivalents against $50.0 billion in total debt, indicating elevated leverage. The debt load has grown to fund capex and strategic initiatives, raising liquidity concerns if profitability does not rebound. While the company maintains investment-grade credit ratings, its financial flexibility is constrained by high fixed costs and cyclical industry risks.
Intel’s growth prospects are tied to its foundry expansion and AI-driven product launches, though near-term headwinds persist. The company reduced its dividend to $0.37 per share, prioritizing cash preservation for strategic investments. Long-term growth hinges on regaining process leadership and capturing share in AI and automotive semiconductors, but execution risks remain elevated.
Intel’s valuation reflects skepticism about its turnaround, with the market pricing in prolonged margin pressures. Investors await tangible progress in process technology and foundry customer wins to justify its capital allocation. The stock trades at a discount to peers, implying low expectations for near-term earnings recovery.
Intel retains strategic advantages in scale, IP portfolio, and government support for domestic semiconductor production. However, the outlook remains uncertain pending execution of its node roadmap and foundry ramp-up. Success in these areas could restore competitiveness, but missteps may further erode its market position. The company’s long-term viability depends on balancing innovation with financial discipline.
Intel Corporation 10-K (FY 2024), Investor Presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |