Discounted Cash Flow
Intel Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $59.4b | $10.3b | $12.2b | 17.4% | $2.18 |
| 2017 | $62.8b (5.7%) | $9.6b (-6.9%) | $10.3b (-15.2%) | 15.3% (-11.9%) | $2.04 (-6.4%) |
| 2018 | $70.8b (12.9%) | $21.1b (119.3%) | $14.3b (37.9%) | 29.7% (94.2%) | $4.57 (124.0%) |
| 2019 | $72.0b (1.6%) | $21.0b (-0.0%) | $16.9b (18.8%) | 29.2% (-1.6%) | $4.77 (4.4%) |
| 2020 | $77.9b (8.2%) | $0 (-100.0%) | $21.1b (24.8%) | 0.0% (-100.0%) | $4.98 (4.4%) |
| 2021 | $79.0b (1.5%) | $0 | $11.3b (-46.7%) | 0.0% | $4.89 (-1.8%) |
| 2022 | $63.1b (-20.2%) | $3.0m | $-9.4b (-183.6%) | 0.0% | $1.95 (-60.1%) |
| 2023 | $54.2b (-14.0%) | $-14.0m (-566.7%) | $-14.3b (-51.7%) | -0.0% (-642.6%) | $0.40 (-79.5%) |
| 2024 | $53.1b (-2.1%) | $-477.0m (-3307.1%) | $-15.7b (-9.6%) | -0.9% (-3379.5%) | $-4.38 (-1195.0%) |
| 2025 | $52.9b (-0.5%) | $293.0m (161.4%) | $-4.9b (68.4%) | 0.6% (161.7%) | $-0.06 (98.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.