The Discounted Cash Flow (DCF) valuation of Intel Corp (INTC) is 12.91 USD. With the latest stock price at 20.16 USD, the upside of Intel Corp based on DCF is -36.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.9% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.50 - 30.02 | 12.91 |
| Upside | -67.8% - 48.9% | -36.0% |