The Discounted Cash Flow (DCF) valuation of Intel Corp (INTC) is 13.04 USD. With the latest stock price at 20.34 USD, the upside of Intel Corp based on DCF is -35.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.8% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.57 - 30.44 | 13.04 |
| Upside | -67.7% - 49.6% | -35.9% |