The Discounted Cash Flow (DCF) valuation of Intel Corp (INTC) is 9.59 USD. With the latest stock price at 31.35 USD, the upside of Intel Corp based on DCF is -69.4%.
Range | Selected | |
WACC / Discount Rate | 8.1% - 13.2% | 10.7% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 3.02 - 30.81 | 9.59 |
Upside | -90.4% - -1.7% | -69.4% |