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. Fair value range: low $13.5, high $19.9, with mid-point at $16.7.
Stock analysis
Intel CorporationINTC Intel Corporation fair value $17–$20
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.
§1 개요
Composite fair value $17 with high case $20.
Implied downside of 86.9% to fair value.
Moat 4.8/10 · confidence 52/100 · Pre-profit.
Currently screens above fair value, so patience matters more than entry speed.
Fair value
$17
Margin of safety
-661.2%
Confidence
52/100
Moat
4.8/10
Educational analysis only — not financial advice. Always do your own due diligence.
$127.20Price
FV $16.71
High $19.95
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.
Historically dominant x86 client computing
Historically dominant x86 client computing ecosystem
Scale in global manufacturing footprint
Scale in global manufacturing footprint
Cycle upside
PC client inventory stabilization driving near-term ~10% top-line cyclical recovery.
§2 베어 케이스
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 flow.
이 논제가 무너지는 경로
Intel 18A Parity Failure
· High
Process node roadmap fails to deliver density/power parity with TSMC, preventing meaningful third-party foundry volume.
FV impact
Severe downside to sub-$10 floor.
Trigger
12-18 months
Data Center Accelerated Decline
· Medium
AMD and Nvidia permanently impair x86 server CPU TAM, slashing high-margin revenue needed to fund fab buildouts.
FV impact
-40% from base case.
Trigger
24 months
Capital Burn Exhaustion
· Medium
Sustained negative free cash flow breaches debt covenants or forces highly dilutive equity issuance to sustain IDM 2.0.
FV impact
-50% from base case.
Trigger
12-24 months
모니터링할 조기 경보 신호
지표
현재
트리거 임계값
Gross margin fails to rebound above 40% in upcoming quarters.
Monitor
Deterioration versus the report thesis
Further delays in 18A volume manufacturing timelines.
Monitor
Deterioration versus the report thesis
Major external foundry customer cancellations.
Monitor
Deterioration versus the report thesis
Capex/DA ratio exceeds 1.5x without corresponding revenue uplift.
Based on our latest analysis, INTC looks meaningfully overvalued. The current price is $127 versus a composite fair-value midpoint of $16.7 (range $13.5–$19.9), which implies roughly 86.9% downside to the midpoint.
Our composite fair-value range for INTC is $13.5–$19.9, with a midpoint of $16.7. The range is triangulated across multiple valuation models (discounted earnings, forward earnings scenarios, peer multiples, and where applicable owner earnings or reverse DCF) and weighted by reliability for Intel Corporation's archetype.
Our current rating for INTC is Sell with a confidence score of 52/100. INTC is rated Sell at $127.20 versus the reconciled fair value midpoint of $16.71, implying -86.86% upside/downside. Confidence is separately disclosed at 52/100. This is research for educational purposes, not personalized investment advice.
The top risks our latest report flags for Intel Corporation are: Intel 18A Parity Failure; Data Center Accelerated Decline; Capital Burn Exhaustion. The single biggest risk is Intel 18A Parity Failure: Process node roadmap fails to deliver density/power parity with TSMC, preventing meaningful third-party foundry volume.
Our current rating for INTC is Sell, issued with a confidence score of 52/100 and a moat score of 4.8/10. The rating reflects the composite fair-value range ($13.5–$19.9) versus the current price of $127.
Intel Corporation is classified as a pre-profit stock. Archetype determines how every downstream parameter — discount rate, terminal growth, deceleration curve, terminal multiple, scenario probability weights, scorecard weights, and which valuation models are prioritized — is calibrated for INTC.
