Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Semiconductors
/
Intel
INTC
Intel
Made in America is safer and better
KA
kapirey
Invested
Community Contributor
Published
14 Dec 23
Updated
17 Sep 24
0
Set Fair Value
0
votes
Share
kapirey
's Fair Value
US$22.32
6.0% overvalued
intrinsic discount
17 Sep
US$23.66
Loading
1Y
9.9%
7D
14.6%
Author's Valuation
US$22.3
6.0% overvalued
intrinsic discount
kapirey's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
kapirey
's
Fair Value
US$22.3
6.0% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-2b
78b
2013
2016
2019
2022
2023
2025
2028
Revenue US$58.4b
Earnings US$1.8b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.12%
Semiconductors revenue growth rate
0.77%
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
12.13%
Calculation
US$1.75b
Earnings '28
x
91.70x
PE Ratio '28
=
US$160.57b
Market Cap '28
US$160.57b
Market Cap '28
/
4.69b
No. shares '28
=
US$34.23
Share Price '28
US$34.23
Share Price '28
Discounted to 2023 @ 8.68% p.a.
=
US$22.58
Fair Value '23
