Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
INTC trades against a final fair-value range of $13.46-$19.95, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
If the Intel 18A node fails to achieve parity with TSMC, external foundry customers will not materialize, leaving Intel bearing the full weight of a bloated, underutilized fab network. This structurally destroys terminal margins and free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics..
Process node roadmap fails to deliver density/power parity with TSMC, preventing meaningful third-party foundry volume.
AMD and Nvidia permanently impair x86 server CPU TAM, slashing high-margin revenue needed to fund fab buildouts.
Sustained negative free cash flow breaches debt covenants or forces highly dilutive equity issuance to sustain IDM 2.0.
| 項目 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| 売上高 | $63.05B | $54.23B-14.0% | $53.10B-2.1% | $52.85B-0.5% | -5.7% |
| 売上総利益 | $26.87B | $21.71B | $17.35B | $18.38B | -11.9% |
| 営業利益 | $2.34B | $31.0M | $-4.71B | $-23.0M | NaN% |
| 純利益 | $8.01B | $1.69B-78.9% | $-18.76B | $-267.0M | NaN% |
| EPS (希薄化後) | $1.94 | $0.40 | $-4.38 | $-0.06 | NaN% |
| EBITDA | $21.30B | $11.24B | $1.20B | $14.35B | -12.3% |
| 研究開発 | $17.53B | $16.05B | $16.55B | $13.77B | -7.7% |
| 販管費 | $7.00B | $5.63B | $5.51B | $4.62B | -12.9% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
