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.
Bull: Intel successfully achieves process parity/leadership (18A node), aggressively wins external foundry customers, and capitalizes on AI-driven compute cycles, driving revenue growth well into the double digits with operating margins expanding back toward industry averages (30%+).
Intel 18A Parity Failure: Process node roadmap fails to deliver density/power parity with TSMC, preventing meaningful third-party foundry volume.
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.
Position sizing playbook →| Market cap | $639.3B | |
|---|---|---|
| Revenue (ttm) | 53.8B | |
| Net income (ttm) | -3.2B | |
| EPS (ttm) | $-0.67 | |
| Shares out | 5B | |
| P/E (forward) | 83.1x | |
| Volume | 227,458,877 | |
| Beta | 2.19 | |
| Price target | $65.4 | -47.6% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | Trend |
|---|---|---|---|---|---|
| Period | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $63.05B | $54.23B | $53.10B | $52.85B | -5.7% |
| Gross profit | $26.87B | $21.71B | $17.35B | $18.38B | -11.9% |
| Operating income | $2.34B | $31.0M | $-4.71B | $-23.0M | NaN% |
| Net income | $8.01B | $1.69B | $-18.76B | $-267.0M | NaN% |
| EPS (diluted) | $1.94 | $0.40 | $-4.38 | $-0.06 | NaN% |
| EBITDA | $21.30B | $11.24B | $1.20B | $14.35B | -12.3% |
| R&D | $17.53B | $16.05B | $16.55B | $13.77B | -7.7% |
| SG&A | $7.00B | $5.63B | $5.51B | $4.62B | -12.9% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| FCFF DCF | $18.43 | 64% |
| Peg adjusted peer | $9.78 | 31% |
| Owner earnings | $38.08 | 5% |
| Reverse DCF | $0.00 | 0% |
Recent company headlines from major financial publishers.
Intel successfully achieves process parity/leadership (18A node), aggressively wins external foundry customers, and capitalizes on AI-driven compute cycles, driving revenue growth well into the double digits with operating margins expanding back toward industry averages (30%+).
Partial stabilization allowing revenue to grow ~10% near-term driven by a cyclical PC recovery and initial foundry wins. Margins improve but remain structurally lower (20%) than historical peaks due to execution frictions.
Foundry investments fail to yield competitive process nodes, continuing the market share loss to AMD and Nvidia in data center segments. Unrelenting capital burdens result in permanent value destruction, margin stagnation, and potential structural breakup.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| FCFF DCF | 64% | $18.4 | -85.2% | |
| Peg adjusted peer | 31% | $9.78 | -92.2% | |
| Owner earnings | 5% | $38.1 | -69.5% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $16.7 | -86.9% |
| Ke ↓ / g → | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 8.9% | $19.1 | $20.6 | $22.4 | $24.4 | $26.9 |
| 9.9% | $16.7 | $17.8 | $19.1 | $20.6 | $22.4 |
| 10.9% | $14.8 | $15.7 | $16.7 | $17.8 | $19.1 |
| 11.9% | $13.3 | $14.0 | $14.8 | $15.7 | $16.7 |
| 12.9% | $12.1 | $12.7 | $13.3 | $14.0 | $14.8 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 6.9 | |
| Balance Sheet | 11% | 7.5 | |
| Profitability | 11% | 1.5 | |
| Revenue Growth | 11% | 6.0 | |
| Risk Assessment | 11% | 6.0 | |
| Competitive Moat | 11% | 4.8 | |
| Earnings Quality | 11% | 3.0 | |
| Capital Efficiency | 11% | 2.5 |
Upcoming earnings date and setup when available.