TechnologySemiconductorsUnited States

INTC.US · Intel Corporation

NMS · US · USD

Latest price82.54美元

30D+80.34%

Vs. base value+739%

Research summary

INTC.US latest organized financial period shows revenue up 0% year over year and net income up 0% year over year. Current price is about 82.54美元, while the model base case is about 9.84美元; the price is 739% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue528.5亿美元

Net income-2.67亿美元

Free cash flow-49.49亿美元

Operating cash flow96.97亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:51

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price82.54美元

Base value9.84美元

Vs. base+739%

Price date2026/04/23

10.51美元9.84美元12.27美元

+739%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

31.15美元29.16美元36.39美元

+183%

29.16美元Current price is 183.1% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 29.16美元
Current price: 82.54美元
Estimated shares: 4,222,500,000
Discount rate: 9.5%
Bear value: 31.15美元
Base value: 29.16美元
Bull value: 36.39美元
基准 FCF/股：2.67
基准增长：-2.0%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

10.51美元9.84美元12.27美元

+739%

9.84美元Current price is 739.2% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 9.84美元
Current price: 82.54美元
Estimated shares: 4,222,500,000
Discount rate: 9.5%
Bear value: 10.51美元
Base value: 9.84美元
Bull value: 12.27美元
近 3 年净利润均值近似所有者收益
基准增长：-2.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

11.9%当前价格隐含未来 FCF 年化增长约 11.9%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 11.9%
Current price: 82.54美元
Estimated shares: 4,222,500,000
Discount rate: 9.5%
基准 FCF/股：2.67
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

1.61美元1.61美元1.61美元

+5,027%

1.61美元Current price is 5015.3% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 1.61美元
Current price: 82.54美元
Estimated shares: 4,222,500,000
Discount rate: 9.5%
Base value: 1.61美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:51

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	528.5亿美元	-2.67亿美元	-49.49亿美元	-0.06
2025/12/26	Annual	528.5亿美元	-2.67亿美元	-49.49亿美元	-0.06
2024/12/30	Annual	531亿美元	-187.6亿美元	-156.6亿美元	-4.38
2024/12/27	Annual	531亿美元	-187.6亿美元	-156.6亿美元	-4.38
2023/12/30	Annual	542.3亿美元	16.89亿美元	-142.8亿美元	0.4

Related stocks

View all

ASML.USASML Holding N.V.US

LRCX.USLam Research CorporationUS

ROP.USRoper Technologies, Inc.US

TXN.USTexas Instruments IncorporatedUS

ADBE.USAdobe Inc.US

Ad placement