Intel Corp.
- Price
- 92.32 USD
- Mkt cap
- 464.00B
- P/B
- 4.06×
- EV
- 496.32B
- ROE
- -0.2%
- Net margin
- -0.5%
Current price92.32USD
Not enough data to compute a fair value yet. Add the latest annual financials in the Hajras backend.
Health Check
45.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Currently loss-making.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 79.02B | 63.05B | 54.23B | 53.10B | 52.85B |
| Net Income | 19.87B | 8.01B | 1.69B | -18.76B | -267.00M |
| Net Margin | 25.1% | 12.7% | 3.1% | -35.3% | -0.5% |
| Operating Cash Flow | 29.46B | 15.43B | 11.47B | 8.29B | 9.70B |
| OCF Margin | 37.3% | 24.5% | 21.2% | 15.6% | 18.3% |
| Capital Expenditure | 18.73B | 24.84B | 25.75B | 23.94B | 14.65B |
| Free Cash Flow | 10.72B | -9.41B | -14.28B | -15.66B | -4.95B |
| FCF Margin | 13.6% | -14.9% | -26.3% | -29.5% | -9.4% |
| FCF Conversion | 54.0% | -117.4% | -845.4% | -83.5% | -1,853.6% |
| EPS (Diluted) | 3.95/sh | 1.59/sh | 0.34/sh | -3.73/sh | -0.05/sh |
| Dividend / Share | 1.12/sh | 1.19/sh | 0.61/sh | 0.32/sh | — |
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | — | — |
| 2025 | — | — | — | — | — | — |
| 2024 | — | — | — | — | 0.32 | 1.3% |
| 2023 | — | — | — | — | 0.61 | 1.6% |
| 2022 | — | — | — | — | 1.19 | 3.6% |
Corporate actions
DCash Dividend
0.13 USD /sh2024-08-07
DCash Dividend
0.13 USD /sh2024-05-06
DCash Dividend
0.13 USD /sh2024-02-06
DCash Dividend
0.13 USD /sh2023-11-06
DCash Dividend
0.13 USD /sh2023-08-04
DCash Dividend
0.13 USD /sh2023-05-04
DCash Dividend
0.37 USD /sh2023-02-06
DCash Dividend
0.37 USD /sh2022-11-04
DCash Dividend
0.37 USD /sh2022-08-04
DCash Dividend
0.37 USD /sh2022-05-05
Valuation breakdown
Fair value = median of the applicable methods.
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)—
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 14.78%
- CAPM cost of equity
- 15.75%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Intel Corp. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 1.4M USD
- Total return
- +3154.9%(+516.2% Dividends · +2638.8% Capital gain)
- Annualised (IRR)
- +14.3%
Invested43KUSD
Dividends222KUSD
Capital gain1.1MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.