Intel Corp.
Current price127.86USD
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)
Value50/100
Trades roughly in line with its estimated fair value.
- Discount to fair value
- 0%
- Price to book
- 5.62×
- Fair-value confidence
- —
Future40/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (18y)
- 1.8%
- Earnings CAGR (18y)
- —
Past44.7/100
A steady, profitable operating history.
- Return on equity
- -0.2%
- Net margin
- -0.5%
- Earnings CAGR (18y)
- —
- Profitable years
- 17/19
Health47/100
Balance sheet is manageable.
- Debt to equity
- 40.8%
- Net debt to equity
- 28.3%
- Cash covers total debt
- No
- Free cash flow
- Negative
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
—
Risks
- Currently loss-making.
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
| 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 | 0.00/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% |
| 2021 | — | — | — | — | 1.12 | 2.2% |
| 2020 | — | — | — | — | 1.11 | 2.0% |
| 2019 | — | — | — | — | 1.11 | 2.2% |
| 2018 | 0.30 | 0.30 | 0.30 | 0.30 | 1.10 | 2.1% |
| 2017 | 0.26 | 0.27 | 0.27 | 0.27 | 1.01 | 2.4% |
| 2016 | 0.26 | 0.26 | 0.26 | 0.26 | 0.98 | 2.8% |
| 2015 | 0.24 | 0.24 | 0.24 | 0.24 | 0.91 | 2.8% |
| 2014 | 0.23 | 0.23 | 0.23 | 0.23 | 0.88 | 2.6% |
| 2013 | 0.23 | 0.23 | 0.23 | 0.23 | 0.89 | 3.8% |
| 2012 | 0.21 | 0.21 | 0.23 | 0.23 | 0.87 | 3.8% |
| 2011 | 0.18 | 0.18 | 0.21 | 0.21 | 0.82 | 3.5% |
| 2010 | 0.16 | 0.16 | 0.16 | 0.16 | 0.70 | 3.4% |
| 2009 | 0.14 | 0.14 | 0.14 | 0.14 | 0.62 | 3.3% |
| 2008 | 0.13 | 0.14 | 0.14 | 0.14 | 0.62 | 3.4% |
| 2007 | — | — | — | — | 0.52 | 2.2% |
| 2006 | 0.10 | 0.10 | 0.10 | 0.10 | 0.40 | 2.0% |
| 2005 | 0.08 | 0.08 | 0.08 | 0.08 | 0.32 | 1.3% |
| 2004 | 0.04 | 0.04 | 0.04 | 0.04 | 0.16 | 0.7% |
| 2003 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | 0.3% |
| 2002 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | 0.4% |
| 2001 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | 0.3% |
| 2000 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | 0.2% |
| 1999 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | 0.2% |
| 1998 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.2% |
| 1997 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.2% |
| 1996 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.3% |
| 1995 | — | — | 0.01 | 0.01 | 0.02 | 0.3% |
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.
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
Fair Value (median)—
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 15.03%
- 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
- 1.9M USD
- Total return
- +4209.3%(+516.2% Dividends · +3693.1% Capital gain)
- Annualised (IRR)
- +15.1%
Invested43KUSD
Dividends222KUSD
Capital gain1.6MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.