investorscraft@gmail.com

Intrinsic ValueIntel Corporation (4335.HK)

Previous CloseHK$300.00
Intrinsic Value
Upside potential
Previous Close
HK$300.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intel Corporation operates as a global leader in the semiconductor industry, designing and manufacturing critical computing components including central processing units (CPUs), chipsets, and system-on-chip solutions. The company generates revenue through multiple segments: Client Computing Group for personal computers, Data Center Group for server markets, Internet of Things, Mobileye for autonomous driving technologies, and other specialized units. Intel maintains a dominant position in the x86 processor architecture market while expanding into adjacent areas like artificial intelligence accelerators, graphics processing units, and foundry services. The company serves original equipment manufacturers, cloud service providers, and enterprise customers worldwide through its extensive technological portfolio and manufacturing capabilities. Intel faces intense competition from AMD, NVIDIA, and ARM-based processors while navigating the capital-intensive nature of semiconductor fabrication and rapid technological evolution across computing platforms.

Revenue Profitability And Efficiency

Intel reported HKD 531.01 billion in revenue for the period but recorded a significant net loss of HKD -187.56 billion, reflecting substantial operational challenges. The diluted EPS of HKD -4.37 indicates severe profitability pressures, likely driven by intense competition and high capital investment requirements. Operating cash flow of HKD 8.29 billion suggests some operational cash generation despite the net loss position, though capital expenditures of HKD -239.44 billion highlight the massive investment scale required in semiconductor manufacturing.

Earnings Power And Capital Efficiency

The company's negative earnings power is evident from the substantial net loss, reflecting margin compression and competitive pressures across key segments. Massive capital expenditures exceeding HKD 239 billion demonstrate the extremely capital-intensive nature of semiconductor manufacturing and Intel's aggressive investment in fabrication capacity. The negative return profile indicates significant challenges in translating technological investments into profitable operations amid market share erosion and pricing competition.

Balance Sheet And Financial Health

Intel maintains HKD 82.49 billion in cash and equivalents against substantial total debt of HKD 500.11 billion, indicating leveraged financial positioning. The debt load reflects the capital-intensive requirements of semiconductor manufacturing and potential strategic investments. The balance sheet structure suggests reliance on debt financing to support massive capital expenditure programs while navigating cyclical industry dynamics and competitive market conditions.

Growth Trends And Dividend Policy

Despite current profitability challenges, Intel maintains a dividend payment of HKD 0.97 per share, indicating commitment to shareholder returns. The company's growth trajectory appears constrained by market share losses and competitive pressures, particularly in the data center and PC segments. Future growth likely depends on successful execution in emerging areas like AI accelerators, foundry services, and autonomous driving technologies through its Mobileye division.

Valuation And Market Expectations

With a market capitalization of HKD 438.58 billion, the market appears to be pricing in significant recovery expectations despite current financial challenges. The beta of 1.23 indicates higher volatility than the broader market, reflecting sensitivity to technology sector dynamics and semiconductor cycle fluctuations. Valuation metrics suggest investors are anticipating a successful turnaround and market position recovery in coming periods.

Strategic Advantages And Outlook

Intel retains strategic advantages through its integrated design and manufacturing capabilities, extensive intellectual property portfolio, and established customer relationships. The company's partnership with MILA for AI-driven drug discovery represents diversification beyond traditional computing markets. The outlook depends on successful execution of manufacturing technology transitions, competitive product responses, and capturing growth in AI and autonomous driving markets while managing substantial financial leverage and operational challenges.

Sources

Company annual reportsHong Kong Stock Exchange filingsInvestor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount