Intel Corporation (INTC) Two-Stage Dividend Discount Model - Discounting Cash Flows
Intel Corporation
INTC (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends -0.091 USD
Discounted terminal value -0.434 USD
Terminal value -0.671 USD
Dividend in stable phase -0.032 USD
EPS in stable phase -0.05 USD
Average historical Dividend Growth Rate 0.083%
Average historical Payout Ratio 49.68%
Average historical Return on Equity 12.27%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share -4.38 -4.48 -0.047 -0.047 -0.047 -0.047 -0.047
Dividend per Share
0.5 -0.024 -0.024 -0.024 -0.024 -0.024
Dividend Growth Rate
0.083% 0.083% 0.083% 0.083%
Discounted Dividend
0.5 -0.022 -0.02 -0.018 -0.017 -0.015

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 7,814 -19,196 -18,756 1,689 8,014 19,868 20,899 21,048 21,053 9,601 10,316 11,420
Equity 84,624 99,756 99,270 105,590 101,423 95,391 81,038 77,504 74,563 69,019 66,226 61,085
Return on Equity 12.27% -19.34% -17.76% 1.67% 8.4% 24.52% 26.97% 28.23% 30.5% 14.5% 16.89% 20.44%
Common Dividends 4,810 2,172
3,101 5,998 5,642 5,543 5,565 5,533 5,077 4,919 4,552
Payout Ratio 49.68% -11.16%
185% 74.87% 28.43% 26.51% 26.42% 26.26% 52.94% 47.71% 39.83%
Shares Outstanding 4,398 4,343 4,280 4,190 4,108 4,059 4,199 4,417 4,611 4,701 4,730 4,742
Reference Market Price 40.41 22.85 20.05 50.25 26.43 51.5 49.82 59.85 46.93 46.16 36.27 34.45
EPS 1.76 -4.48 -4.38 0.4 1.95 4.89 4.98 4.77 4.57 2.04 2.18 2.41
Dividend per Share 1.1 0.5
0.74 1.46 1.39 1.32 1.26 1.2 1.08 1.04 0.96
Dividend Growth Rate 0.082%
-49.32% 5.04% 5.3% 4.76% 5% 11.11% 3.85% 8.33% 6.67%
Dividend Yield 2.72% 2.19%
1.47% 5.52% 2.7% 2.65% 2.1% 2.56% 2.34% 2.87% 2.79%
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