Intrinsic value of Intel Corporation (INTC)
Previos Close
$48.2
Intrinsic Value
$75.41
Potential
+56%
STOCK VALUATION INPUT DATA
- Annual
- Quarterly YoY
- Quarterly QoQ
Annual revenue growth rates, % (past and forecasted)
FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION
| Fiscal year | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 |
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 | ||||||||||||||||||||||||
| Cash from investing activities, $m | NaN | ||||||||||||||||||||||||
| Free cash flow, $m | NaN | ||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | ||||||||||||||||||||||||
| Retained Cash Flow (-), $m | NaN | ||||||||||||||||||||||||
| Cash flow adjustment, $m | NaN | ||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | ||||||||||||||||||||||||
| Discount rate, % | NaN | ||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | ||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |
Company description
Intel Corporation designs, manufactures, and sells essential technologies for the cloud, smart, and connected devices worldwide. The company operates through DCG, IOTG, Mobileye, NSG, PSG, CCG, and All Other segments. It offers platform products, such as central processing units and chipsets, and system-on-chip and multichip packages; and non-platform or adjacent products comprising accelerators, boards and systems, connectivity products, and memory and storage products. The company also provides Internet of things products, including high-performance compute solutions for targeted verticals and embedded applications; and computer vision and machine learning-based sensing, data analysis, localization, mapping, and driving policy technology. It serves original equipment manufacturers, original design manufacturers, and cloud service providers. The company has collaborations with UC San Francisco's Center for Digital Health Innovation, Fortanix, and Microsoft Azure to establish a computing platform with privacy-preserving analytics to accelerate the development and validation of clinical algorithms. Intel Corporation was founded in 1968 and is headquartered in Santa Clara, California.