Intel Corporation (INTC) Annual Margin Report - Discounting Cash Flows
INTC
Intel Corporation
INTC (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 01
2025
Dec 31
2024
Dec 28
2023
Dec 30
2022
Dec 31
2021
Dec 25
Revenue 59,186 52,853 52,853 53,101 54,228 63,054 79,024
Revenue Growth Rate -5.88% 0% -0.467% -2.08% -14% -20.21% 1.49%
Cost of Revenue 34,738 34,378 34,378 35,756 32,517 36,188 35,209
Gross Profit 24,448 18,475 18,475 17,345 21,711 26,866 43,815
Gross Margin 40.11% 34.96% 34.96% 32.66% 40.04% 42.61% 55.45%
Operating Income 991.8 -2,127 -2,127 -11,678 93 2,334 19,456
Operating Margin -0.257% -4.02% -4.02% -21.99% 0.171% 3.7% 24.62%
Net Income 1,714 -267 -267 -18,756 1,689 8,014 19,868
Net Margin 0.772% -0.505% -0.505% -35.32% 3.12% 12.71% 25.14%

Monetary values in USD

amounts except #

Average LTM
Feb 01
2025
Dec 31
2024
Dec 28
2023
Dec 30
2022
Dec 31
2021
Dec 25
Revenue 59,186 52,853 52,853 53,101 54,228 63,054 79,024
Cash From Operating Activities Margin 22.54% 18.35% 18.35% 15.61% 21.15% 24.48% 37.27%
Cash From Operating Activities 14,007 9,697 9,697 8,288 11,471 15,433 29,456
Free Cash Flow Margin -13.04% -9.36% -9.36% -29.48% -26.33% -15.25% 11.55%
Free Cash Flow -6,720 -4,949 -4,949 -15,656 -14,279 -9,617 9,127
Depreciation and Amortization Margin 19.84% 22.15% 22.15% 21.43% 17.71% 20.67% 14.92%
Depreciation and Amortization 11,537 11,706 11,706 11,379 9,602 13,035 11,792
Capital Expenditure Margin -35.58% -27.71% -27.71% -45.09% -47.48% -39.73% -25.73%
Capital Expenditure -20,728 -14,646 -14,646 -23,944 -25,750 -25,050 -20,329
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