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

Estimated Value

USD

Market Price USD

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

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 0.5 USD
Average Dividend Growth Rate -0.74%
Next Year's Expected Dividend 0.497 USD
Cost of Equity 10.3%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

Monetary values in USD

amounts except #

2025
Dec 27
LTM
Jan 23
2026
Dec 27
2027
Dec 27
2028
Dec 27
2029
Dec 27
2030
Dec 27
Dividend per Share
0.5 0.497 0.521 0.534 0.548 0.561
Dividend Growth Rate
4.96% 2.51% 2.5% 2.5%

Monetary values in USD

amounts except #

Average LTM
Jan 23
2025
Dec 27
2024
Dec 28
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
Net Income 8,473 -267 -267 -18,756 1,689 8,014 19,868 20,899 21,048 21,053 9,601 10,316
Equity 88,430 114,281
99,270 105,590 101,423 95,391 81,038 77,504 74,563 69,019 66,226
Return on Equity 13.36%
-0.269% -17.76% 1.67% 8.4% 24.52% 26.97% 28.23% 30.5% 14.5% 16.89%
Common Dividends 4,867 2,428
3,101 5,998 5,642 5,543 5,565 5,533 5,077 4,919
Payout Ratio -17.43% -625%
185% 74.87% 28.43% 26.51% 26.42% 26.26% 52.94% 47.71%
Shares Outstanding 4,426 4,856 4,530 4,280 4,190 4,108 4,059 4,199 4,417 4,611 4,701 4,730
Reference Market Price 43.51 54.32 36.2 20.3 50.25 26.43 51.5 49.82 60.1 47.22 46.16 36.27
EPS 1.93 -0.08 -0.06 -4.38 0.4 1.95 4.89 4.98 4.77 4.57 2.04 2.18
Dividend per Share 1.11 0.5
0.74 1.46 1.39 1.32 1.26 1.2 1.08 1.04
Dividend Growth Rate -0.741%
-49.32% 5.04% 5.3% 4.76% 5% 11.11% 3.85% 8.33%
Dividend Yield 2.57% 0.92%
1.47% 5.52% 2.7% 2.65% 2.1% 2.54% 2.34% 2.87%
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