Intel Corp. (INTC) Intrinsic Value & DCF Valuation
Semiconductors · NASDAQ
Current Price
$102.94
Intrinsic Value
Outside reliable range
What Is Intel Corp.'s Intrinsic Value?
The base-case DCF model produces an intrinsic value estimate for Intel Corp. (INTC) that falls outside its reliable range, so treat any single number with extra caution. This usually happens with unusual cash flow patterns or rapid recent changes in the business.
How the DCF works · Recalculate with your own assumptions · What is intrinsic value?
Is Intel Corp. (INTC) Undervalued?
Because the model output for INTC is outside the reliable range, no undervalued or overvalued read is given here. Use the calculator below to test your own assumptions instead.
COMPETITIVE MOAT
↑Manufacturing Scale and Foundry Investments
Intel's significant investments in advanced manufacturing facilities provide a scale advantage. This allows for cost efficiencies and the ability to produce high volumes of complex chips.
↑Integrated Device Manufacturer (IDM) Model
Controlling both chip design and manufacturing offers unique advantages. This integration allows for tighter control over product development cycles and potential cost synergies.
↑Established Customer Relationships
Intel has long-standing relationships with major PC and server manufacturers. These deep ties create inertia and switching costs for customers.
INVESTMENT RISKS
↓Execution Risk in Manufacturing Transitions
Intel's success hinges on its ability to execute complex manufacturing node transitions. Delays or issues in these transitions can cede market share and technological leadership.
↓Intense Competition and Pricing Pressure
The semiconductor market is highly competitive, with rivals constantly innovating. Intel faces pressure to maintain pricing power amidst aggressive competition and potential price hikes.
↓Dependence on PC and Server Markets
While diversifying, Intel remains heavily reliant on the cyclical PC and server markets. Downturns in these sectors can significantly impact revenue and profitability.
Base case
INTC base case valuation
Base case assumptions: 19.1% annual growth, 10.0% discount rate, 30x exit multiple, 5 year projection. Data as of 2026-09-11.
This base case uses default assumptions and is not financial advice. The intrinsic value changes significantly when the growth rate or discount rate changes. Open the calculator to set your own assumptions and see the full sensitivity range.
Customize the INTC valuation
Adjust the growth rate, discount rate, and exit multiple to see how the intrinsic value and margin of safety for Intel Corp. respond.
Open DCF Calculator for INTCCompany Overview
Intel Corporation designs, develops, manufactures, markets, sells, and services computing and related end products and services in the United States, Ireland, Israel, and internationally. It operates through three segments: CCG, DCAI, and Intel Foundry. The company offers client computing group products, including client and commercial CPUs, discrete client GPUs, edge computing, and connectivity products; data center and AI products, such as server CPUs, discrete GPUs, and networking products; and semiconductors comprising wafer fabrication, substrates, and other related products and services. It also provides driving assistance and self-driving solutions; and develops and manufactures multi-beam mask writing tools. The company sells its products through sales organizations, distributors, resellers, retailers, and OEM partners. It serves original equipment manufacturers, original design manufacturers, cloud service providers, and other manufacturers and service providers. Intel Corporation has a strategic collaboration with Infosys Limited to develop a multi-layer AI fabric that unifies infrastructure, models, data, applications, and workflows into a composable and agent-ready ecosystem. The company was incorporated in 1968 and is headquartered in Santa Clara, California.
Financial Metrics — INTC Stock Valuation Data
Revenue/Share (TTM)
$11.17
FCF/Share (TTM)
$0.55
ROIC (TTM)
0.0%
ROE (TTM)
-10.8%
P/FCF
183.4x
EV/EBITDA
151.7x
FCF Yield
0.55%
Debt/Equity
0.58x
Based on trailing twelve-month data, INTC shows a free cash flow per share of $0.55 and a ROIC of 0.0%, key inputs for stock valuation using the DCF method. The P/FCF ratio of 183.4x and FCF yield of 0.55% are important context metrics when evaluating INTC's stock valuation relative to peers.
Frequently Asked Questions
What is the intrinsic value of INTC?
Intel Corp. currently generates $0.55 in free cash flow per share. At the current price of $102.94, a DCF model would discount these cash flows at an appropriate WACC and apply a terminal growth rate to arrive at an intrinsic value. The result depends heavily on your growth and discount rate assumptions — a 1% change in WACC typically shifts the fair value estimate by 10-15%. In MiniValuator the model uses a single discount rate that you can edit directly, 10% by default, rather than a computed WACC.
Is INTC undervalued?
INTC trades at a P/FCF ratio of 183.4x with a free cash flow yield of 0.55%. A high P/FCF means investors are paying more per dollar of free cash flow, which usually reflects expectations of future growth. However, whether INTC is truly undervalued requires comparing the DCF intrinsic value to the current market price and evaluating whether the margin of safety is sufficient for your risk tolerance.
How do I value INTC stock using DCF?
To perform a DCF valuation on Intel Corp.: (1) Start with the trailing free cash flow per share ($0.55) as the base, (2) project future FCF growth over 5-10 years based on Semiconductors industry trends and company fundamentals, (3) apply a discount rate (WACC) reflecting INTC's risk profile — with a debt-to-equity of 0.58x, capital structure is an important factor, and (4) add a terminal value for cash flows beyond the projection period.
What is DCF valuation and how does it apply to INTC?
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For Intel Corp., this means projecting how much free cash flow the company will produce over the next 5-10 years, shaped by Semiconductors trends, then discounting those amounts to today's dollars. INTC's ROIC of 0.0% means the company's return on invested capital sits below the level that typically clears its cost of capital.
How does WACC affect INTC stock valuation?
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For INTC, with a debt-to-equity ratio of 0.58x, the capital structure directly influences WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%. At an EV/EBITDA of 151.7x, the market's implied discount rate can be reverse-engineered for comparison. In MiniValuator you set this discount rate yourself as a single editable number, 10% by default, instead of computing a formal WACC.
Learn More
- See INTC PE Valuation → — Earnings-based stock valuation using PE ratio analysis
- DCF Methodology — Step-by-step guide to discounted cash flow analysis
- PE Methodology — Guide to PE ratio stock valuation
- WACC — Understanding the discount rate used in DCF
- Margin of Safety — How to evaluate downside protection
- Intrinsic Value — How to evaluate stock fair value
- How to Calculate Intrinsic Value — Complete guide for investors
Related Valuations
All Technology valuationsDCF and P/E value INTC with different methods and assumptions, so the two conclusions can differ. Compare the P/E fair value.
Price as of 2026-09-11. Financial data from Financial Modeling Prep (trailing twelve months) · Valuation methodology by Charlie Wang.
This is an estimate, not investment advice.