Analyze DCF forecasts for the company and compare them with competitors.
18.31B
Worse than INTC's revenue of 33.69B.
3.20%
Better than INTC's revenue growth rate of -8.70%.
9.53B
Better than INTC's ebitda of 9.23B.
52.06%
Better than INTC's ebitda margin of 27.40%.
8.28B
Better than INTC's ebit of 3.14B.
45.23%
Better than INTC's ebit margin of 9.31%.
1.25B
Better than INTC's depreciation of 6.09B.
8.83B
Worse than INTC's total cash of 13.43B.
48.24%
Better than INTC's cash as percentage of revenue of 39.86%.
1.82B
Better than INTC's receivables of 2.70B.
9.94%
Worse than INTC's receivables as percentage of revenue of 8.01%.
3.28B
Better than INTC's inventories of 5.99B.
17.89%
Worse than INTC's inventories as percentage of revenue of 17.78%.
750.49M
Better than INTC's accounts payable of 4.66B.
4.10%
Better than INTC's payables as percentage of revenue of 13.82%.
-3.35B
Worse than INTC's capital expenditure of -11.90B.
-18.33%
Worse than INTC's capex as percentage of revenue of -35.32%.
8.20%
Worse than INTC's weighted average cost of capital (wacc) of 7.50%.
8.57%
Better than INTC's cost of equity of 9.46%.
4.06%
Equal to INTC's cost of debt of 4.06%.
0.95
Better than INTC's beta of 1.14.
919.00M
Better than INTC's diluted shares outstanding of 4.28B.
13.60B
Better than INTC's total debt of 50.01B.
171.92B
Better than INTC's total equity of 92.70B.
185.51B
Better than INTC's total capital of 142.72B.
7.33%
Better than INTC's debt weighting of 35.04%.
92.67%
Better than INTC's equity weighting of 64.96%.
7.34B
Better than INTC's ebiat of 2.98B.
5.10B
Better than INTC's unlevered free cash flow of -2.44B.
4.00%
Equal to INTC's long-term growth rate of 4.00%.
126.12B
Better than INTC's terminal value of -72.61B.
105.55B
Better than INTC's enterprise value of -65.70B.
10.40B
Better than INTC's net debt of 41.76B.
95.15B
Better than INTC's equity value of -107.46B.
103.54
Better than INTC's equity value per share of -25.11.
Analyze analyst forecasts for the company and compare them with competitors.
19.98B
No peer data available for comparison.
10.31B
No peer data available for comparison.
9.28
No peer data available for comparison.
7.97B
No peer data available for comparison.
9.30B
No peer data available for comparison.
1.62B
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.
205.24 - 207.41
139.95 - 221.69
4.54M / 6.54M (Avg.)
37.59 | 5.48
