Intel Corp
NASDAQ:INTC

Watchlist Manager
Intel Corp Logo
Intel Corp
NASDAQ:INTC
Watchlist
Price: 36.25 USD -0.33% Market Closed
Market Cap: 172.9B USD

Intrinsic Value

The intrinsic value of one INTC stock under the Base Case scenario is 32.23 USD. Compared to the current market price of 36.25 USD, Intel Corp is Overvalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

INTC Intrinsic Value
32.23 USD
Overvaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Intel Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about INTC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is INTC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Intel Corp.

Explain Valuation
Compare INTC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Intel’s repeated delays in advancing its manufacturing process could exacerbate its loss of technology leadership to competitors like TSMC, putting pressure on its core x86 business and margins.

The resurgence of AMD, particularly at the high-performance end of CPUs, threatens Intel’s market share in both consumer and data-center segments, eroding pricing power and revenue growth.

Soaring capital expenditures for new fabs and foundry ventures may weigh on free cash flow and profitability in the medium term, especially if capacity investments outpace demand or execution falters.

Bull Theses

Intel’s ambitious IDM 2.0 strategy, which includes expanding its internal manufacturing capacity and offering foundry services to third parties, could create a new revenue stream and diversify the business.

Reinforced by a strong portfolio of data-center CPUs and upcoming server chips, Intel may see outsized growth in enterprise and cloud segments, especially if it can match or exceed AMD’s advances.

New leadership’s renewed focus on innovation and process roadmap execution could help Intel recapture manufacturing leadership, drive product differentiation, and restore investor confidence.

Show More Less
How do you feel about INTC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Intel Corp

Current Assets 51.7B
Cash & Short-Term Investments 30.9B
Receivables 3.2B
Other Current Assets 17.6B
Non-Current Assets 152.8B
Long-Term Investments 8.7B
PP&E 105B
Intangibles 26.8B
Other Non-Current Assets 12.3B
Current Liabilities 32.3B
Accounts Payable 10.3B
Accrued Liabilities 18.7B
Other Current Liabilities 3.3B
Non-Current Liabilities 65.8B
Long-Term Debt 44.1B
Other Non-Current Liabilities 21.8B
Efficiency

Free Cash Flow Analysis
Intel Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Intel Corp

Revenue
53.4B USD
Cost of Revenue
-34.4B USD
Gross Profit
19B USD
Operating Expenses
-19.1B USD
Operating Income
-104m USD
Other Expenses
302m USD
Net Income
198m USD
Fundamental Scores

INTC Profitability Score
Profitability Due Diligence

Intel Corp's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
36/100
Profitability
Score

Intel Corp's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

INTC Solvency Score
Solvency Due Diligence

Intel Corp's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
43/100
Solvency
Score

Intel Corp's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

INTC Price Targets Summary
Intel Corp

Wall Street analysts forecast INTC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for INTC is 37.52 USD with a low forecast of 18.18 USD and a high forecast of 54.6 USD.

Lowest
Price Target
18.18 USD
50% Downside
Average
Price Target
37.52 USD
4% Upside
Highest
Price Target
54.6 USD
51% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for INTC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

INTC Insider Trading
Buy and sell transactions by insiders

INTC News

Other Videos
What is the Intrinsic Value of one INTC stock?

The intrinsic value of one INTC stock under the Base Case scenario is 32.23 USD.

Is INTC stock undervalued or overvalued?

Compared to the current market price of 36.25 USD, Intel Corp is Overvalued by 11%.

Back to Top