Необязательная аналитика продукта
С вашего разрешения мы используем ограниченную аналитику с защитой конфиденциальности, чтобы понять, какие исследовательские сценарии работают. Мы не используем рекламные трекеры или запись сеансов. Этот выбор можно изменить в настройках. Прочитайте Политику конфиденциальности.
The opportunity is conditional: Datacenter and AI must outgrow Client Computing, while better mix and lower capital intensity must turn revenue into cash without heavy dilution.
FY2027 revenue falls below $58.67 billion within 18 months.
Sell: at $104.47 on 2026-09-08, Intel stood above $73.41 Fair value and $88.91 Potential value.2
The main risk is a sustained revenue miss. The top three customers represented 43% of FY2025 revenue, so lost volume or repricing could reduce utilization, margins and cash.4
The clearest upside path requires Datacenter and AI to outgrow Client Computing. Better mix must lift margins, while lower capital intensity leaves more operating cash after investment spending and limits reliance on new shares.
Demand improves if FY2026 and FY2027 revenue estimates hold and Datacenter and AI grows faster than Client Computing.14
Sell because the report-date price already exceeds Potential value while the recovery still depends on unproven cash generation.2
The bull cycle requires the FY2027 revenue estimate to hold. Faster Datacenter and AI growth than Client Computing is an upside condition, not a reported outcome.1
Sell because the report-date price already exceeds Potential value while the recovery still depends on unproven cash generation.2
INTEL CORP sells its products primarily to OEMs, ODMs and CSPs. ODMs provide design and manufacturing services to branded and unbranded private-label resellers. ▪Segment revenue: consists of revenues from external customers.
Its MD&A begins with an overview of significant events and key developments in 2025 that meaningfully impacted its financial results and/or business. INTEL CORP then provides a detailed discussion of its operating segment results, followed by its consolidated results of operations and other required disclosures for 2025, 2024 and 2023.
The most damaging path combines a persistent revenue miss with customer concentration. Lower utilization then compresses margins while continued investment and dilution reduce cash and value per share.
This path would be confirmed by weaker revenue, utilization and cash generation through FY2028. It would be disconfirmed by customer diversification and sustained positive free cash flow.
A customer loss or broad demand miss pushes FY2027 revenue below $58.67 billion, reducing sales, utilization and operating leverage for longer than one period.
Пять событий, которые ослабят наш инвестиционный тезис.
A sustained revenue shortfall would reduce factory utilization, compress operating margins and weaken the recovery path used to support value.
Текущее значение:Analyst mean of $71.41 billion for FY2027, available and retrieved on 2026-09-09.
Предупреждение, еслиBelow $58.67 billion within 18 months.
Intel has large Client Computing and Datacenter and AI businesses, but scale alone does not prove switching costs, software lock-in or a lasting cost advantage.
The selected companies provide a mixed cross-check because their growth, margins and valuation measures vary widely. They should not be treated as interchangeable businesses.
FY2025 GAAP net income was negative $267 million, so FY2025 profitability cannot support a claim of durable excess returns.3
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.
The highlighted cell is Fair value when every assumption sits at its base level ($73.41). Each row and column shows what Fair value becomes when one assumption moves.
A free-cash-flow drop test is not available in this run; use the discount-rate and terminal-growth grid as the primary valuation pressure test.
Evidence should arrive by FY2027 through reported revenue, segment growth and margin improvement. The path weakens if FY2027 revenue misses the estimate or Datacenter and AI does not improve the mix.1
A single beat is insufficient unless segment margins, free cash flow and diluted shares improve together.
Meeting estimates preserves the recovery thesis but does not prove long-run margins or free-cash-flow conversion.
A broad miss would weaken utilization, margins and the revenue recovery supporting Fair value.
FY2025 reported a GAAP net loss, while the FY2027 analyst-consensus EPS forecast uses an adjusted basis and is not directly comparable. The report-date period-end share count exceeded FY2025 diluted weighted-average shares, but the measures use different bases. In the next profitable fiscal year, reported profit must produce operating cash, while like-for-like diluted shares must stabilize.123
Capex fell from $25.75 billion in FY2023 to $14.65 billion in FY2025, but remained a large cash claim. Further decline must not impair revenue growth.3
Priority should remain on funding productive assets while limiting new debt and dilution. Evidence of success is stable shares, lower net debt and sustained positive free cash flow.
FY2025 remained loss-making while capital spending stayed substantial, so a durable return recovery is not yet demonstrated.
A period-matched return-on-invested-capital comparison is not established by the cited evidence.
FY2025 GAAP net income was negative $267 million on $52.85 billion of revenue.
The valuation depends on recovery rather than established earnings power.
Outstanding shares were 5.286 billion on 2026-09-09 versus a 4.530 billion FY2025 diluted average.
More shares reduce the per-share benefit of future profit and cash growth.
Total debt was $50.54 billion on 2026-09-09.
Continued cash demands can limit financial flexibility.
| Выручка | 52 853 000 000 $ |
|---|---|
| Себестоимость выручки | 34 478 000 000 $ |
| Валовая прибыль | 18 375 000 000 $ |
| Операционные расходы | 20 589 000 000 $ |
| Операционная прибыль | -2 214 000 000 $ |
| Внереализационные статьи и налоги | 1 947 000 000 $ |
| Чистая прибыль | -267 000 000 $ |
| Активы, всего | 211 429 000 000 $ |
|---|---|
| Денежные средства | 14 265 000 000 $ |
| Оборотные активы | 63 688 000 000 $ |
| Обязательства, всего | 85 069 000 000 $ |
| Краткосрочные обязательства | 31 575 000 000 $ |
| Акционерный капитал | 126 360 000 000 $ |
| Чистая прибыль | 1 689 000 000 $ |
|---|---|
| Операционный приток | 14 520 000 000 $ |
| Амортизация | 9 602 000 000 $ |
| Компенсация акциями | 3 229 000 000 $ |
| Операционный денежный поток | 11 471 000 000 $ |
| Операционный отток | 3 049 000 000 $ |
| Доступные денежные средства | 31 120 000 000 $ |
| Денежные средства на начало | 11 144 000 000 $ |
| Финансовый приток | 8 505 000 000 $ |
| Инвестиционный отток | 24 041 000 000 $ |
| Денежные средства на конец | 7 079 000 000 $ |
| Инвестиционный денежный поток | -24 041 000 000 $ |
| Финансовый денежный поток | 8 505 000 000 $ |
Источник: SEC EDGAR · Подано 2026-01-23 · SEC EDGAR
| Выручка по операционным сегментам | Выручка | Доля | г/г |
|---|---|---|---|
| Client Computing Group | 32,2 млрд $ | 61 % | -3,4 % |
| Datacenter And AI | 16,9 млрд $ | 32 % | 4,9 % |
| All Other Segments | 3,6 млрд $ | 6,7 % | -1,1 % |
Источник: SEC EDGAR · Подано 2026-01-23 · SEC EDGAR
| Выручка по регионам | Выручка | Доля | г/г |
|---|---|---|---|
| United States | 15,8 млрд $ | 29,8 % | 21,3 % |
| China Including Hong Kong | 12,7 млрд $ | 24 % | -18,3 % |
| Singapore | 9,5 млрд $ | 18 % | -6,4 % |
| Taiwan | 7,7 млрд $ | 14,5 % | -1,7 % |
| Other | 7,2 млрд $ | 13,6 % | 9,3 % |
Финансовые данные на конкретную дату, использованные в анализе от 2026-09-09.
| Период | Выручка | EBITDA | Чистая прибыль | Операционный денежный поток | Свободный денежный поток | Capex | Амортизация | Компенсация акциями | Выкуп акций | Выплаченные дивиденды | Чистое привлечение долга | Инвестиционный денежный поток | Финансовый денежный поток | Денежные средства на начало | Денежные средства на конец | Денежные средства и инвестиции | Общий долг | Операционная маржа | ROIC | WACC | Спред ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | 59,4 млрд $ | 13,2 млрд $ | 10,3 млрд $ | 21,8 млрд $ | 12,2 млрд $ | 9,6 млрд $ | 294 млн $ | 1,4 млрд $ | 2,6 млрд $ | 4,9 млрд $ | — | -25,8 млрд $ | -5,7 млрд $ | — | 5,6 млрд $ | 17,1 млрд $ | 25,3 млрд $ | 22,1 % | — | — | — |
| 2017-12-30 | 62,8 млрд $ | 18,1 млрд $ | 9,6 млрд $ | 22,1 млрд $ | 10,3 млрд $ | 11,8 млрд $ | 177 млн $ | 1,4 млрд $ | 3,6 млрд $ | 5,1 млрд $ | — | -15,8 млрд $ | -8,5 млрд $ | 5,6 млрд $ | 3,4 млрд $ | 14 млрд $ | 26,8 млрд $ | 28,8 % | — | — | — |
| 2018-12-29 | 70,8 млрд $ | 23,5 млрд $ | 21,1 млрд $ | 29,4 млрд $ | 14,3 млрд $ | 15,2 млрд $ | 200 млн $ | 1,5 млрд $ | 10,7 млрд $ | 5,5 млрд $ | — | -11,2 млрд $ | -18,6 млрд $ | 3,4 млрд $ | 3 млрд $ | 11,7 млрд $ | 25,9 млрд $ | 32,9 % | — | — | — |
| 2019-12-28 | 72 млрд $ | 33,6 млрд $ | 21 млрд $ | 33,1 млрд $ | 16,9 млрд $ | 16,2 млрд $ | 200 млн $ | 1,7 млрд $ | 13,6 млрд $ | 5,6 млрд $ | — | -14,4 млрд $ | -17,6 млрд $ | 3 млрд $ | 4,2 млрд $ | 13,1 млрд $ | 29 млрд $ | 30,6 % | — | — | — |
| 2020-12-26 | 77,9 млрд $ | 38 млрд $ | 20,9 млрд $ | 35,9 млрд $ | 21,6 млрд $ | 14,3 млрд $ | 12,2 млрд $ | 1,9 млрд $ | 14,2 млрд $ | 5,6 млрд $ | — | -21,5 млрд $ | -12,7 млрд $ | 4,2 млрд $ | 5,9 млрд $ | 23,9 млрд $ | 36,4 млрд $ | 30,4 % | — | — | — |
| 2021-12-25 | 79 млрд $ | 36,5 млрд $ | 19,9 млрд $ | 29,5 млрд $ | 10,7 млрд $ | 18,7 млрд $ | 11,8 млрд $ | 2 млрд $ | 2,4 млрд $ | 5,6 млрд $ | — | -24,3 млрд $ | -6,2 млрд $ | 5,9 млрд $ | 4,8 млрд $ | 28,4 млрд $ | 38,1 млрд $ | 24,6 % | — | 7,6 % | — |
| 2022-12-31 | 63,1 млрд $ | 15,4 млрд $ | 8 млрд $ | 15,4 млрд $ | -9,4 млрд $ | 24,8 млрд $ | 13 млрд $ | 3,1 млрд $ | 0 $ | 6 млрд $ | 5,5 млрд $ | -10,2 млрд $ | 1,1 млрд $ | 4,8 млрд $ | 11,1 млрд $ | 28,3 млрд $ | 38,1 млрд $ | 3,7 % | — | 9,4 % | — |
| 2023-12-30 | 54,2 млрд $ | 93 млн $ | 1,7 млрд $ | 11,5 млрд $ | -14,3 млрд $ | 25,8 млрд $ | 9,6 млрд $ | 3,2 млрд $ | 0 $ | 3,1 млрд $ | 7 млрд $ | -24 млрд $ | 8,5 млрд $ | 11,1 млрд $ | 7,1 млрд $ | 25 млрд $ | 49,3 млрд $ | 0,2 % | — | 11,0 % | — |
| 2024-12-28 | 53,1 млрд $ | 1,2 млрд $ | -18,8 млрд $ | 8,3 млрд $ | -15,7 млрд $ | 23,9 млрд $ | 11,4 млрд $ | 3,4 млрд $ | — | 1,6 млрд $ | 687 млн $ | -18,3 млрд $ | 11,1 млрд $ | 7,1 млрд $ | 8,2 млрд $ | 22,1 млрд $ | 50 млрд $ | -22,0 % | — | — | — |
| 2025-12-27 | 52,9 млрд $ | 14,4 млрд $ | -267 млн $ | 9,7 млрд $ | -4,9 млрд $ | 14,6 млрд $ | 11,7 млрд $ | 2,4 млрд $ | — | 0 $ | -3,8 млрд $ | -14,8 млрд $ | 11,6 млрд $ | 8,2 млрд $ | 14,7 млрд $ | 37,4 млрд $ | 46,6 млрд $ | -4,2 % | — | — | — |
Intel Corporation (INTC) trades at 51.8x forward earnings against a peer median of 33.1x. Its EV/EBITDA of 33.5x compares with a peer median of 69.8x. The comparison uses 4 peers: Advanced Micro Devices Inc., Micron Technology Inc., CrowdStrike Holdings Inc. and Marvell Technology Inc., as of 2026-09-08 to 2026-09-09.
FY2025 capex was $14.65 billion, while the industry benchmarks were 4.4% of revenue and 1.27 times depreciation as of 2026-09-01.3
The bull cycle requires the FY2027 revenue estimate to hold. Faster Datacenter and AI growth than Client Computing is an upside condition, not a reported outcome.
The bear cycle is demand-led: concentrated customers can amplify a sales miss through weaker factory use, which would pressure margins.
Disclosed FY2025 geographic revenue included $12.69 billion from China including Hong Kong, $9.54 billion from Singapore and $7.67 billion from Taiwan. The United States was the largest disclosed geography at $15.76 billion.4
No new allocation while the Sell rating applies and the report-date price exceeds Potential value.. Reduce existing exposure while the report-date price remains above Potential value. Reconsider only after revenue, margins, free cash flow and diluted shares improve together.2
Do not average down on price alone. Use the stated revenue, capital-spending and profit-to-cash thresholds to reduce or exit exposure.
The $104.47 report-date price exceeds both $73.41 Fair value and $88.91 Potential value.2
The recovery remains conditional on segment growth, margin improvement, lower capital intensity and stable diluted shares.234
Customer concentration can turn a revenue miss into lower utilization, weaker margins and poorer cash generation.4
Sell because the report-date price stands above Potential value despite unresolved revenue duration, capital intensity and dilution risks.2
Near-term estimates support a plausible operating recovery, but they do not justify the price without sustained margin and free-cash-flow evidence after FY2027.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Capex remains above 1.5 times depreciation through FY2028, absorbing cash and delaying the point when operating improvement produces distributable free cash flow.
In the next profitable fiscal year, operating cash stays below $0.80 for each $1.00 of profit, weakening the credibility of normalized earnings.
Persistent excess investment would absorb operating cash, delay positive free cash flow and make the recovery more dependent on outside capital.
Текущее значение:Approximately 1.25 times in the investment phase, with FY2025 capex of $14.65 billion.
Предупреждение, еслиAbove 1.5 times through FY2028.
Customer loss or repricing would cut sales and utilization together, causing a larger decline in gross margin, earnings and free cash flow.
Текущее значение:43% of FY2025 revenue.
Предупреждение, еслиA named customer cuts volume, reprices purchases or moves production before FY2027.
Continued issuance would spread any profit and free cash flow across more shares, reducing the per-share benefit of an operating recovery.
Текущее значение:5.286 billion outstanding on 2026-09-09 versus a 4.530 billion FY2025 diluted average.
Предупреждение, еслиShares continue rising through two fiscal years while free cash flow remains negative.
Sustained relative weakness would indicate continuing share or pricing pressure, limiting revenue duration and the operating margin achievable from higher factory utilization.
Текущее значение:Selected peers showed widely different revenue growth and operating margins as of 2026-09-09.
Предупреждение, еслиBelow the selected-peer median growth percentile and below a 15% operating margin for two consecutive fiscal years.
Project revenue, apply a terminal EV/revenue multiple, discount enterprise value, subtract net debt, and divide by diluted shares.
Solve for the growth rate that makes the model value equal the report-date share price.
The next reported share count is the test. Stability supports this path; an increase would spread any operating recovery across more shares and weaken per-share results.23
Faster growth than Client Computing would improve mix and support fixed-cost absorption.4
Lower excess spending would allow operating cash to become free cash flow.3
Lower reliance on major buyers would reduce volume, repricing and utilization risk.4
Continued issuance would reduce earnings and free cash flow attributable to each share.2
| FY2035 |
|---|
| Revenue | $63.03B | $71.40B | $77.11B | $81.74B | $85.82B | $89.69B | $93.27B | $96.54B | $99.68B | $102.67B |
| Operating income | $11.98B | $13.57B | $14.65B | $15.53B | $16.31B | $17.04B | $17.72B | $18.34B | $18.94B | $19.51B |
| NOPAT | $9.46B | $10.72B | $11.57B | $12.27B | $12.88B | $13.46B | $14.00B | $14.49B | $14.96B | $15.41B |
| Residual cash after reinvestment policy | $9.46B | $10.72B | $11.57B | $12.27B | $12.88B | $13.46B | $14.00B | $14.49B | $14.96B | $15.41B |
| Revenue growth | 19.3% | 13.3% | 8.0% | 6.0% | 5.0% | 4.5% | 4.0% | 3.5% | 3.3% | 3.0% |
| Operating margin | 19.0% | 19.0% | 19.0% | 19.0% | 19.0% | 19.0% | 19.0% | 19.0% | 19.0% | 19.0% |
| Tax rate | 21.0% | 21.0% | 21.0% | 21.0% | 21.0% | 21.0% | 21.0% | 21.0% | 21.0% | 21.0% |
| Reinvestment rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Terminal growth | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% | 3.0% |
| Маржа |
|---|
| INTC | Intel Corporation | $552.2B | 51.8x | 9.7x | 33.5x | -10.7% | — |
| AMD | Advanced Micro Devices Inc. | 32.6x | 20.0x | 80.6x | 10.2% | 17.2% | |
| MU | Micron Technology Inc. | 6.5x | 12.5x | 16.3x | 66.6% | 80.4% | |
| CRWD | CrowdStrike Holdings Inc. | 130.9x | 39.9x | 1.5% | -2.3% | ||
| MRVL | Marvell Technology Inc. | 33.5x | 21.4x | 69.8x | 16.5% | 16.7% |
| Below $0.80 per $1.00 in the next profitable fiscal year |
| Exit because reported earnings are not becoming enough operating cash. |
