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
Jan 11
2024
Dec 28
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 63,452 53,439 53,101 54,228 63,054 79,024 77,867
Revenue Growth Rate -4.33% 0.637% -2.08% -14% -20.21% 1.49% 8.2%
Cost of Revenue 34,725 34,423 35,756 32,517 36,188 35,209 34,255
Gross Profit 28,728 19,016 17,345 21,711 26,866 43,815 43,612
Gross Margin 43.72% 35.58% 32.66% 40.04% 42.61% 55.45% 56.01%
Operating Income 5,250 -2,382 -11,678 93 2,334 19,456 23,678
Operating Margin 5.41% -4.46% -21.99% 0.171% 3.7% 24.62% 30.41%
Net Income 5,319 198 -18,756 1,689 8,014 19,868 20,899
Net Margin 5.48% 0.371% -35.32% 3.12% 12.71% 25.14% 26.84%

Monetary values in USD

amounts except #

Average LTM
Jan 11
2024
Dec 28
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 63,452 53,439 53,101 54,228 63,054 79,024 77,867
Cash From Operating Activities Margin 26.66% 16.04% 15.61% 21.15% 24.48% 37.27% 45.44%
Cash From Operating Activities 18,101 8,574 8,288 11,471 15,433 29,456 35,384
Free Cash Flow Margin -8.06% -15.75% -29.48% -26.33% -15.25% 11.55% 26.88%
Free Cash Flow -2,985 -8,418 -15,656 -14,279 -9,617 9,127 20,931
Depreciation and Amortization Margin 18.61% 21.19% 21.43% 17.71% 20.67% 14.92% 15.72%
Depreciation and Amortization 11,562 11,326 11,379 9,602 13,035 11,792 12,239
Capital Expenditure Margin -34.73% -31.8% -45.09% -47.48% -39.73% -25.73% -18.56%
Capital Expenditure -21,086 -16,992 -23,944 -25,750 -25,050 -20,329 -14,453
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