Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Semiconductors
/
Intel
INTC
Intel
Ambitious Product Roadmap And A Cyclical Recovery In PC Market Will Drive EPS Growth
RI
Richard_Bowman
Invested
Equity Analyst and Writer
Published
12 Jun 23
Updated
23 Sep 24
27
Set Fair Value
86
votes
7
Share
Richard_Bowman
's Fair Value
US$79.00
74.7% undervalued
intrinsic discount
23 Sep
US$19.95
Loading
1Y
3.0%
7D
2.3%
Author's Valuation
US$79.0
74.7% undervalued
intrinsic discount
Richard_Bowman's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Richard_Bowman
's
Fair Value
US$79.0
74.7% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-922m
100b
2013
2016
2019
2022
2023
2025
2028
Revenue US$99.8b
Earnings US$22.0b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.12%
Semiconductors revenue growth rate
0.76%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$21.96b
Earnings '28
x
25.00x
PE Ratio '28
=
US$549.10b
Market Cap '28
US$549.10b
Market Cap '28
/
4.62b
No. shares '28
=
US$118.77
Share Price '28
US$118.77
Share Price '28
Discounted to 2023 @ 8.50% p.a.
=
US$78.99
Fair Value '23
