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

Margin Analysis (% of Revenue)

In USD

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 63,694 53,044 53,101 54,228 63,054 79,024 77,867 71,965 70,848 62,761 59,387 55,355
Revenue Growth Rate -0.018% -0.107% -2.08% -14% -20.21% 1.49% 8.2% 1.58% 12.89% 5.68% 7.28% -0.922%
Cost of Revenue 30,424 36,244 35,756 32,517 36,188 35,209 34,255 29,825 27,111 23,692 23,196 20,676
Gross Profit 33,270 16,800 17,345 21,711 26,866 43,815 43,612 42,140 43,737 39,069 36,191 34,679
Gross Margin 51.32% 31.67% 32.66% 40.04% 42.61% 55.45% 56.01% 58.56% 61.73% 62.25% 60.94% 62.65%
Operating Income 10,371 -9,967 -11,678 93 2,334 19,456 23,678 22,035 23,316 17,936 12,874 14,002
Operating Margin 14.29% -18.79% -21.99% 0.171% 3.7% 24.62% 30.41% 30.62% 32.91% 28.58% 21.68% 25.29%
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
Net Margin 9.87% -36.19% -35.32% 3.12% 12.71% 25.14% 26.84% 29.25% 29.72% 15.3% 17.37% 20.63%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 63,694 53,044 53,101 54,228 63,054 79,024 77,867 71,965 70,848 62,761 59,387 55,355
Cash From Operating Activities Margin 32.48% 19.46% 15.61% 21.15% 24.48% 37.27% 45.44% 46.06% 41.54% 35.23% 36.72% 34.35%
Cash From Operating Activities 21,443 10,324 8,288 11,471 15,433 29,456 35,384 33,145 29,432 22,110 21,808 19,017
Free Cash Flow Margin 4.06% -24.19% -29.48% -26.33% -15.25% 11.55% 26.88% 23.53% 20.11% 16.46% 20.51% 20.9%
Free Cash Flow 3,904 -12,833 -15,656 -14,279 -9,617 9,127 20,931 16,932 14,251 10,332 12,183 11,571
Depreciation and Amortization Margin 16.53% 21.68% 21.43% 17.71% 20.67% 14.92% 15.72% 15.04% 12.82% 12.95% 13.12% 15.74%
Depreciation and Amortization 10,372 11,502 11,379 9,602 13,035 11,792 12,239 10,826 9,085 8,129 7,790 8,711
Capital Expenditure Margin -28.42% -43.66% -45.09% -47.48% -39.73% -25.73% -18.56% -22.53% -21.43% -18.77% -16.21% -13.45%
Capital Expenditure -17,539 -23,157 -23,944 -25,750 -25,050 -20,329 -14,453 -16,213 -15,181 -11,778 -9,625 -7,446
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