Intel Corporation (INTC) Analyst Estimates Quarterly - Discounting Cash Flows
INTC
Intel Corporation
INTC (NASDAQ)
Period Ending: 2028
12-27
2028
09-27
2028
06-27
2028
03-27
2027
12-27
2027
09-27
2027
06-27
2027
03-27
2026
12-27
2026
09-27
2026
06-27
2026
03-27
2025
12-27
2025
09-27
2025
06-27
2025
03-27
2024
12-27
2024
09-27
2024
06-27
2024
03-27
2023
12-27
2023
09-26
2023
06-26
2023
03-26
2022
12-26
2022
09-26
2022
06-26
2022
03-26
2021
12-26
2021
09-26
2021
06-26
2021
03-26
2020
12-26
2020
09-26
2020
06-26
2020
03-26
2019
12-26
2019
09-26
2019
06-26
2019
03-26
2018
12-26
2018
09-26
2018
06-26
2018
03-26
2017
12-26
2017
09-26
2016
12-26
2015
12-26
2015
09-26
2015
06-26
2015
03-26
2014
12-26
2014
09-26
2014
06-26
2014
03-26
2013
12-26
2013
09-26
2013
06-26
2013
03-26
2012
12-26
2012
09-26
2012
06-26
2012
03-26
2011
12-26
2010
12-26
2010
09-26
2010
06-26
2010
03-26
2009
12-26
2009
09-26
2009
06-26
2009
03-26
2008
12-26
2008
09-26
2008
06-26
2008
03-26
2007
12-26
2007
09-26
2007
06-26
2007
03-26
2006
12-26
2006
09-26
2005
12-26
2004
12-26
2004
09-26
2004
06-26
2004
03-26
2003
12-26
2003
09-26
2003
06-26
2003
03-26
2002
12-26
2002
09-26
2002
06-26
2002
03-26
2001
12-26
2001
09-26
2001
06-26
2001
03-26
2000
12-26
2000
09-26
1999
12-26
1999
09-26
1999
06-26
1999
03-26
1998
12-26
1998
09-26
1998
06-26
1998
03-26
1997
12-26
1997
09-26
1997
06-26
1997
03-26
1996
12-26
Number of Analysts
1234
25 23 24 21 23 22 22 21 30 30 15 15 26 26 26 26 17 17 17 17 9 13 9 9 14 8 8 14 18 11 13 13 10 17 12 12 19 14 15 19 13 9 19 15 17 20 12 11 19 17 8 20 17 15 12 19 11 20 8 15 13 14 12 17 16 13 11 14 13 18 14 13 10 8 8 17 10 14 18 16 18 17 12 19 20 18 15 14 17 15 10 9 12 12 8 15 9 20 17 12 16 11
Estimated Revenue
Low
1234
13,363 13,126 11,509 12,212 13,737 12,940 12,752 12,738 14,520 13,462 11,636 10,570 13,908 14,646 17,234 17,588 17,594 17,507 17,098 17,071 16,826 17,506 17,792 17,915 18,456 17,322 15,046 15,381 14,226 12,593 12,526 10,637 10,990 10,233 12,436 10,158 10,668 9,596 10,225 10,504 11,467 10,461 9,942 11,284 9,857 10,249 10,316 10,108 9,095 10,401 9,740 10,589 8,234 8,540 7,261 7,281 6,341 6,373 7,336 1,039 6,581 7,940 6,764 7,738 9,021 7,812 5,997 5,770 7,457 5,720 8,773 7,213 6,099 6,439 6,722 5,298 5,765 5,063 4,629 4,910 6,149 6,179 5,425 5,332 5,236 4,645 5,008 6,773 6,474 5,954 6,072 5,604 5,114 5,154 4,895 4,742 4,321 4,753 5,148 4,561 4,790 4,256
Average
1234
13,433 13,197 11,984 12,302 13,827 13,020 12,922 12,799 15,172 13,575 12,124 11,013 14,491 15,260 17,956 18,325 18,332 18,241 17,814 17,787 17,531 18,240 18,538 18,666 19,230 18,048 15,676 16,026 17,782 15,741 15,657 13,296 13,737 12,791 15,545 12,697 13,335 11,995 12,781 13,130 14,333 13,077 12,428 14,105 12,321 12,811 12,894 12,635 11,369 13,001 12,175 13,236 10,292 10,675 9,076 9,101 7,927 7,966 9,170 1,299 8,226 9,925 8,455 9,673 11,276 9,765 7,496 7,213 9,321 7,150 10,966 9,016 7,624 8,049 8,402 6,622 7,206 6,329 5,787 6,137 7,687 7,723 6,781 6,666 6,545 5,806 6,260 8,467 8,092 7,442 7,590 7,005 6,393 6,443 6,119 5,927 5,401 5,941 6,435 5,701 5,987 5,320
High
1234
13,695 13,308 12,451 12,673 13,907 13,080 13,012 13,079 15,849 13,933 12,583 11,430 15,039 15,837 18,635 19,018 19,025 18,930 18,488 18,459 18,194 18,930 19,239 19,372 19,957 18,731 16,269 16,632 21,339 18,889 18,789 15,955 16,485 15,350 18,654 15,236 16,002 14,395 15,337 15,755 17,200 15,692 14,914 16,926 14,785 15,373 15,473 15,162 13,643 15,601 14,611 15,883 12,350 12,810 10,892 10,922 9,512 9,560 11,004 1,559 9,871 11,910 10,146 11,608 13,531 11,717 8,996 8,655 11,185 8,580 13,159 10,820 9,149 9,659 10,083 7,946 8,648 7,595 6,944 7,365 9,224 9,268 8,137 7,999 7,854 6,967 7,512 10,160 9,711 8,931 9,108 8,407 7,671 7,731 7,343 7,112 6,481 7,129 7,722 6,841 7,185 6,384
Estimated EBITDA
Low
1234
3,389 3,329 2,919 3,097 3,484 3,282 3,234 5,896 6,416 4,873 6,698 5,360 5,833 4,430 6,089 4,873 5,303 4,027 5,535 4,430 5,261 6,659 6,553 6,798 6,990 6,500 4,798 5,714 6,287 6,034 5,696 4,635 1,777 4,824 4,944 4,342 4,865 3,763 3,851 4,841 5,357 4,629 3,669 4,535 4,348 3,795 3,753 3,907 3,806 4,457 4,234 4,724 3,809 4,142 3,473 3,187 2,055 2,475 2,561 303.5 1,270 3,074 2,407 2,669 3,723 2,835 1,847 1,931 2,576 1,910 3,911 3,172 2,593 2,916 3,134 2,094 2,583 1,880 1,720 1,874 2,017 1,907 2,090 1,241 1,440 1,447 1,811 3,596 3,717 3,154 2,729 2,822 2,685 2,605 2,203 1,939 1,857 2,321 2,504 2,351 2,656 2,285
Average
1234
3,407 3,347 3,039 3,120 3,506 3,302 3,277 7,370 8,020 6,092 8,372 6,700 7,291 5,538 7,611 6,091 6,628 5,034 6,919 5,538 6,577 8,324 8,191 8,498 8,737 8,125 5,997 7,142 7,859 7,543 7,120 5,794 2,221 6,030 6,180 5,427 6,081 4,704 4,814 6,051 6,696 5,787 4,587 5,669 5,435 4,744 4,692 4,884 4,758 5,571 5,292 5,906 4,761 5,177 4,342 3,983 2,569 3,094 3,201 379.4 1,588 3,843 3,009 3,336 4,654 3,544 2,309 2,414 3,220 2,388 4,889 3,965 3,241 3,645 3,917 2,618 3,229 2,350 2,150 2,343 2,521 2,384 2,613 1,551 1,800 1,809 2,263 4,495 4,647 3,943 3,411 3,527 3,356 3,257 2,754 2,424 2,321 2,901 3,129 2,939 3,319 2,857
High
1234
3,473 3,375 3,157 3,214 3,527 3,317 3,300 8,845 9,624 7,310 10,046 8,041 8,749 6,645 9,133 7,310 7,954 6,041 8,303 6,645 7,892 9,989 9,829 10,197 10,484 9,750 7,196 8,570 9,430 9,051 8,544 6,953 2,665 7,236 7,416 6,512 7,297 5,645 5,777 7,262 8,036 6,944 5,504 6,803 6,522 5,693 5,630 5,861 5,709 6,685 6,351 7,087 5,713 6,213 5,210 4,780 3,083 3,713 3,841 455.3 1,906 4,611 3,610 4,003 5,584 4,253 2,771 2,897 3,864 2,865 5,867 4,757 3,889 4,374 4,700 3,142 3,874 2,820 2,580 2,811 3,025 2,860 3,136 1,861 2,160 2,171 2,716 5,394 5,576 4,732 4,093 4,232 4,028 3,908 3,305 2,909 2,785 3,481 3,755 3,527 3,983 3,428
Estimated EBIT
Low
1234
799.7 785.5 688.7 730.8 822 774.3 763.1 3,112 3,810 2,557 4,254 2,830 3,463 2,325 3,868 2,572 3,149 2,113 3,516 2,338 2,910 4,047 4,065 4,883 4,263 4,409 2,988 3,262 4,734 4,601 3,867 2,831 3,274 3,018 3,428 2,839 3,069 2,085 2,092 3,131 3,576 2,898 1,954 2,894 2,539 2,175 2,064 2,356 2,508 2,948 2,865 3,498 2,854 3,176 2,592 2,395 1,332 1,695 -37.26 115.5 1,231 2,406 1,588 1,650 2,559 1,658 909.5 1,035 1,143 854.9 2,832 2,170 1,687 1,905 2,054 1,394 1,683 942.3 927.3 1,004 889.8 604.1 1,052 513.2 311.2 157.8 479.4 2,005 2,105 1,997 1,702 1,925 1,875 1,920 1,552 1,285 1,266 1,748 1,911 1,785 2,117 1,854
Average
1234
803.9 789.7 717.2 736.2 827.4 779.1 773.3 3,891 4,762 3,197 5,318 3,537 4,329 2,906 4,834 3,215 3,936 2,642 4,395 2,923 3,637 5,059 5,081 6,103 5,329 5,511 3,735 4,078 5,918 5,751 4,834 3,539 4,093 3,772 4,285 3,548 3,837 2,606 2,615 3,913 4,470 3,622 2,442 3,617 3,173 2,719 2,580 2,945 3,136 3,685 3,581 4,373 3,568 3,971 3,240 2,994 1,665 2,118 -31.05 144.4 1,539 3,007 1,984 2,062 3,199 2,073 1,137 1,294 1,428 1,069 3,540 2,713 2,109 2,381 2,568 1,742 2,104 1,178 1,159 1,255 1,112 755.2 1,315 641.5 389 197.3 599.2 2,506 2,631 2,496 2,127 2,406 2,344 2,400 1,940 1,606 1,583 2,185 2,389 2,232 2,646 2,318
High
1234
819.5 796.3 745.1 758.4 832.2 782.7 778.7 4,669 5,715 3,836 6,381 4,244 5,195 3,487 5,801 3,858 4,723 3,170 5,274 3,508 4,365 6,071 6,097 7,324 6,395 6,613 4,482 4,894 7,101 6,902 5,800 4,246 4,911 4,527 5,142 4,258 4,604 3,128 3,138 4,696 5,364 4,347 2,931 4,341 3,808 3,263 3,097 3,534 3,763 4,422 4,298 5,247 4,281 4,765 3,888 3,593 1,998 2,542 -24.84 173.3 1,847 3,608 2,381 2,474 3,839 2,487 1,364 1,553 1,714 1,282 4,248 3,255 2,531 2,857 3,081 2,091 2,524 1,413 1,391 1,506 1,335 906.2 1,578 769.7 466.8 236.7 719 3,008 3,158 2,995 2,552 2,887 2,813 2,880 2,328 1,927 1,900 2,622 2,866 2,678 3,176 2,782
Estimated Net Income
Low
1234
296.3 -119.3 8.37 -65.99 480.9 -287.4 391.4 2,832 3,530 3,338 3,882 2,574 3,209 3,035 3,529 2,340 2,918 2,759 3,208 2,128 2,897 3,421 3,642 3,927 4,331 4,096 2,705 3,106 3,952 4,006 3,671 2,821 -625.4 2,664 2,698 2,386 2,276 1,948 1,594 2,574 2,613 2,108 1,502 2,140 2,137 1,600 1,676 1,843 1,941 2,175 2,059 2,556 2,256 2,269 1,880 1,697 1,217 1,220 -1,236 1,585 187.2 1,563 1,128 1,154 1,908 1,385 861 1,011 1,153 809.5 2,099 1,589 1,355 1,406 1,435 1,182 1,210 661.7 610 719.3 633.2 421.7 748.8 256.6 84.8 142.5 362.1 1,707 1,849 1,528 1,207 1,451 1,422 1,397 1,122 937.6 905.2 1,273 1,314 1,256 1,464 1,262
Average
1234
395.1 86.5 58.57 33 577.1 -114.9 489.3 3,540 4,413 4,173 4,853 3,218 4,012 3,793 4,412 2,926 3,647 3,448 4,011 2,660 3,621 4,276 4,553 4,909 5,414 5,120 3,381 3,883 4,940 5,007 4,589 3,526 -521.2 3,331 3,372 2,982 2,846 2,435 1,992 3,217 3,266 2,635 1,878 2,675 2,672 2,000 2,095 2,303 2,426 2,718 2,574 3,195 2,820 2,837 2,350 2,121 1,521 1,525 -1,030 1,981 234 1,954 1,410 1,443 2,385 1,731 1,076 1,264 1,441 1,012 2,624 1,986 1,694 1,757 1,794 1,478 1,513 827.1 762.5 899.1 791.5 527.1 936 320.7 106 178.2 452.7 2,134 2,311 1,910 1,508 1,814 1,777 1,746 1,403 1,172 1,132 1,591 1,642 1,570 1,830 1,578
High
1234
493.9 534.5 142.2 231 625.2 402.3 685 4,248 5,295 5,007 5,823 3,862 4,814 4,552 5,294 3,511 4,376 4,138 4,813 3,191 4,345 5,131 5,464 5,891 6,496 6,145 4,057 4,659 5,927 6,009 5,507 4,231 -416.9 3,997 4,046 3,579 3,415 2,922 2,390 3,861 3,919 3,162 2,253 3,211 3,206 2,400 2,514 2,764 2,911 3,262 3,088 3,834 3,384 3,404 2,820 2,545 1,826 1,829 -823.9 2,378 280.8 2,345 1,692 1,732 2,861 2,078 1,291 1,517 1,729 1,214 3,149 2,383 2,033 2,108 2,153 1,773 1,815 992.5 915 1,079 949.8 632.5 1,123 384.9 127.2 213.8 543.2 2,560 2,773 2,292 1,810 2,177 2,132 2,096 1,684 1,406 1,358 1,910 1,971 1,884 2,197 1,893
Estimated SGA Expenses
Low
1234
1,306 1,283 1,125 1,193 1,342 1,265 1,246 1,119 1,483 819 1,227 1,017 1,348 744.5 1,115 924.7 1,226 676.8 1,014 840.7 868.9 1,148 1,032 1,069 967.1 1,016 1,028 1,198 1,156 1,005 1,265 1,203 1,123 982.9 1,634 1,399 1,399 1,403 1,562 1,441 1,559 1,554 1,593 1,636 1,427 1,732 1,596 1,462 1,303 1,639 1,484 1,501 1,210 1,157 1,031 1,052 1,450 867.4 5,583 99.94 1,010 1,099 1,007 1,079 1,228 1,066 865 789.4 1,101 886.7 1,374 916.8 798.6 936 946.6 617.4 764 796.8 678.7 757 1,011 1,005 857.6 545.2 851.2 853.8 862.4 1,106 973.4 801.1 787.9 766.6 633.6 628.2 551.5 536.8 505.6 597.5 564.3 537.6 511.8 477.1
Average
1234
1,313 1,290 1,171 1,202 1,351 1,272 1,263 1,399 1,854 1,024 1,533 1,272 1,685 930.7 1,394 1,156 1,532 846 1,267 1,051 1,086 1,435 1,291 1,336 1,209 1,270 1,285 1,498 1,445 1,256 1,581 1,504 1,403 1,229 2,043 1,748 1,748 1,754 1,953 1,801 1,949 1,942 1,992 2,045 1,784 2,165 1,994 1,827 1,629 2,049 1,855 1,876 1,512 1,446 1,289 1,315 1,812 1,084 6,978 124.9 1,263 1,374 1,258 1,349 1,535 1,332 1,081 986.8 1,377 1,108 1,718 1,146 998.2 1,170 1,183 771.8 955 996 848.3 946.3 1,263 1,256 1,072 681.5 1,064 1,067 1,078 1,383 1,217 1,001 984.8 958.2 792 785.2 689.4 671 632 746.9 705.4 672 639.7 596.4
High
1234
1,338 1,300 1,217 1,238 1,359 1,278 1,272 1,678 2,224 1,228 1,840 1,526 2,022 1,117 1,673 1,387 1,838 1,015 1,521 1,261 1,303 1,722 1,549 1,604 1,451 1,524 1,543 1,797 1,734 1,507 1,898 1,805 1,684 1,474 2,451 2,098 2,098 2,105 2,344 2,161 2,338 2,331 2,390 2,453 2,141 2,598 2,393 2,193 1,954 2,459 2,226 2,251 1,814 1,735 1,547 1,578 2,174 1,301 8,374 149.9 1,516 1,649 1,510 1,619 1,842 1,598 1,298 1,184 1,652 1,330 2,062 1,375 1,198 1,404 1,420 926.2 1,146 1,195 1,018 1,136 1,516 1,508 1,286 817.9 1,277 1,281 1,294 1,659 1,460 1,202 1,182 1,150 950.4 942.3 827.3 805.2 758.4 896.2 846.5 806.4 767.6 715.7
Estimated EPS
Low
1234
0.061 -0.025 0.002 -0.014 0.099 -0.059 0.081 0.131 0.328 0.209 -0.04 -0.172 0.192 0.351 0.658 0.744 0.858 1.05 1.04 1.09 1.05 1.05 1.06 1.22 1.19 1.17 0.844 0.826 0.93 0.72 0.7 0.46 0.53 0.47 0.57 0.42 0.43 0.36 0.33 0.46 0.51 0.39 0.29 0.42 0.38 0.31 0.34 0.34 0.32 0.4 0.38 0.46 0.38 0.38 0.28 0.26 0.16 0.18 0.17 0.05 0.03 0.26 0.18 0.2 0.34 0.23 0.13 0.14 0.19 0.11 0.37 0.23 0.19 0.22 0.22 0.14 0.17 0.1 0.08 0.1 0.12 0.1 0.12 0.06 0.08 0.08 0.11 0.29 0.28 0.23 0.24 0.22 0.19 0.18 0.14 0.14 0.13 0.17 0.19 0.17 0.19 0.15
Average
1234
0.081 0.018 0.012 0.007 0.119 -0.024 0.101 0.137 0.447 0.22 -0.038 -0.164 0.203 0.371 0.694 0.785 0.905 1.11 1.07 1.15 1.11 1.11 1.11 1.28 1.25 1.24 0.891 0.872 1.16 0.9 0.88 0.57 0.66 0.59 0.71 0.52 0.54 0.45 0.41 0.58 0.64 0.49 0.36 0.53 0.48 0.39 0.42 0.42 0.4 0.5 0.47 0.58 0.47 0.48 0.35 0.33 0.2 0.23 0.21 0.06 0.04 0.33 0.22 0.25 0.42 0.29 0.16 0.17 0.24 0.14 0.46 0.29 0.24 0.27 0.28 0.17 0.21 0.12 0.1 0.12 0.15 0.13 0.15 0.07 0.1 0.1 0.14 0.36 0.35 0.29 0.3 0.28 0.24 0.22 0.18 0.17 0.16 0.21 0.24 0.21 0.24 0.19
High
1234
0.102 0.11 0.029 0.048 0.129 0.083 0.141 0.158 0.64 0.308 -0.036 -0.156 0.213 0.389 0.729 0.823 0.949 1.17 1.1 1.2 1.16 1.16 1.17 1.35 1.31 1.3 0.935 0.915 1.39 1.08 1.06 0.68 0.79 0.71 0.85 0.62 0.65 0.54 0.49 0.7 0.77 0.59 0.43 0.64 0.58 0.47 0.5 0.5 0.48 0.6 0.56 0.7 0.56 0.58 0.42 0.4 0.24 0.28 0.25 0.08 0.05 0.4 0.26 0.3 0.5 0.35 0.19 0.2 0.29 0.17 0.55 0.35 0.29 0.32 0.34 0.2 0.25 0.14 0.12 0.14 0.18 0.16 0.18 0.08 0.12 0.12 0.17 0.43 0.42 0.35 0.36 0.34 0.29 0.26 0.22 0.2 0.19 0.25 0.29 0.25 0.29 0.23
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program