205.24 - 207.41
139.95 - 221.69
4.54M / 6.59M (Avg.)
37.73 | 5.46
Analyze DCF forecasts for the company and compare them with competitors.
19.69B
Worse than INTC's revenue of 47.78B.
6.01%
Better than INTC's revenue growth rate of -6.13%.
10.25B
Worse than INTC's ebitda of 17.29B.
52.08%
Better than INTC's ebitda margin of 36.19%.
9.02B
Worse than INTC's ebit of 9.26B.
45.81%
Better than INTC's ebit margin of 19.38%.
1.23B
Better than INTC's depreciation of 8.03B.
9.06B
Worse than INTC's total cash of 16.82B.
46.04%
Better than INTC's cash as percentage of revenue of 35.20%.
1.82B
Better than INTC's receivables of 4.22B.
9.24%
Worse than INTC's receivables as percentage of revenue of 8.83%.
2.93B
Better than INTC's inventories of 7.46B.
14.89%
Better than INTC's inventories as percentage of revenue of 15.62%.
706.98M
Better than INTC's accounts payable of 4.89B.
3.59%
Better than INTC's payables as percentage of revenue of 10.24%.
-2.63B
Worse than INTC's capital expenditure of -14.72B.
-13.34%
Worse than INTC's capex as percentage of revenue of -30.81%.
8.58%
Worse than INTC's weighted average cost of capital (wacc) of 7.22%.
8.89%
Better than INTC's cost of equity of 9.10%.
4.26%
Equal to INTC's cost of debt of 4.26%.
0.98
Better than INTC's beta of 1.03.
916.00M
Better than INTC's diluted shares outstanding of 4.21B.
11.22B
Better than INTC's total debt of 49.28B.
175.82B
Better than INTC's total equity of 85.67B.
187.04B
Better than INTC's total capital of 134.95B.
6.00%
Better than INTC's debt weighting of 36.52%.
94.00%
Better than INTC's equity weighting of 63.48%.
7.99B
Worse than INTC's ebiat of 8.56B.
6.36B
Better than INTC's unlevered free cash flow of 2.32B.
4.00%
Equal to INTC's long-term growth rate of 4.00%.
172.18B
Better than INTC's terminal value of 61.99B.
141.73B
Better than INTC's enterprise value of 51.11B.
8.26B
Better than INTC's net debt of 42.20B.
133.47B
Better than INTC's equity value of 8.91B.
145.71
Better than INTC's equity value per share of 2.11.
Analyze analyst forecasts for the company and compare them with competitors.
17.29B
No peer data available for comparison.
9.00B
No peer data available for comparison.
5.53
No peer data available for comparison.
5.08B
No peer data available for comparison.
7.82B
No peer data available for comparison.
1.75B
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$194.00
Lower downside than INTC's downside of 13.76%.
Buy
Better than INTC's analyst recommendation of Hold.
