INTC
Intel Corp
Price:  
30.45 
USD
Volume:  
28,056,216.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Intel Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Intel Corp (INTC) is 7.91 USD. This Intel valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.45 USD, the upside of Intel Corp is %.

The range of the Intrinsic Value is 1.83 - 27.92 USD

30.45 USD
Stock Price
7.91 USD
Intrinsic Value
Intrinsic Value Details

Intel Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.83 - 27.92 7.91 -74.0%
DCF (Growth 10y) 2.75 - 27.91 8.72 -71.4%
DCF (EBITDA 5y) 54.19 - 95.55 74.09 143.3%
DCF (EBITDA 10y) 36.52 - 84.34 57.22 87.9%
Fair Value 4.78 - 4.78 4.78 -84.32%
P/E 16.26 - 38.19 22.91 -24.8%
EV/EBITDA 39.27 - 115.52 76.07 149.8%
EPV (13.81) - (15.96) (14.89) -148.9%
DDM - Stable 6.03 - 16.53 11.28 -63.0%
DDM - Multi 10.39 - 21.76 14.03 -53.9%

Intel Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 129,625.65
Beta 1.82
Outstanding shares (mil) 4,257.00
Enterprise Value (mil) 175,152.66
Market risk premium 4.60%
Cost of Equity 12.14%
Cost of Debt 10.35%
WACC 11.26%