Intel Corporation (INTC) Discounted Free Cash Flow - Exit Multiple

Intel Corporation

INTC (NASDAQ)

(%)

Valuation
Intel Corporation Discounted Free Cash Flow - Exit Multiple

"""
    Model: Discounted Free Cash Flow - Exit Multiple

# Render model description
model.render_description(r"""
## Discounted Free Cash Flow - Exit EBITDA Multiple

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

Read more: [GitHub Documentation](https://github.com/DiscountingCashFlows/Documentation/blob/main/models-documentation/discounted-free-cash-flow.md#discounted-free-cash-flow-model-source-code)
""")

# Initialize assumptions
assumptions.init({
    "data": {
        "%discount_rate": None,
        "beta": data.get("profile:beta", default=1),
        "%risk_free_rate": data.get("treasury:year10"),
        "%market_premium": data.get("risk:totalEquityRiskPremium"),
        "%tax_rate": None,
        "%revenue_growth_rate": None,
        "exit_ebitda_multiple": None,
        "%ebitda_margin": None,
        "%capital_expenditure_to_ebitda": None,
        "%operating_cash_flow_to_ebitda": None,
        "historical_years": 10,
        "projection_years": 5,
    },
    "hierarchies": [{
        "parent": "%discount_rate",
        "children": [
            "beta",
            "%risk_free_rate",
            "%market_premium",
            "%tax_rate"
        ]
    }]
})

# WACC Calculation
risk_free_rate = assumptions.get("%risk_free_rate")
beta = assumptions.get("beta")
market_premium = assumptions.get("%market_premium")
cost_of_equity = risk_free_rate + beta * market_premium
cost_of_debt = data.get("income:interestExpense / balance:totalDebt")
if cost_of_debt is None:
    # Use the 10-year Treasury yield instead
    cost_of_debt = data.get("treasury:year10")

tax_rate = data.get("income:incomeTaxExpense / income:incomeBeforeTax")
if tax_rate is None or tax_rate < 0:
    # Fall back to the statutory corporate rate
    tax_rate = data.get("risk:corporateTaxRate")
assumptions.set("%tax_rate", tax_rate)

market_cap = data.get("profile:price * income:weightedAverageShsOut")
debt_weight = data.get(f"balance:totalDebt / ({market_cap} + balance:totalDebt)")
if debt_weight is None:
    # Assume zero leverage if missing
    debt_weight = 0

equity_weight = 1 - debt_weight
wacc = debt_weight * cost_of_debt * (1 - assumptions.get("%tax_rate")) + equity_weight * cost_of_equity

# Set the discount rate to the WACC
assumptions.set("%discount_rate", wacc)

# Compute ratios
data.compute({
    "%operatingCashFlowToEbitda": "flow:operatingCashFlow / income:ebitda",
    "positiveCapitalExpenditure": "-1 * flow:capitalExpenditure",
    "%capitalExpenditureToEbitda": "positiveCapitalExpenditure / income:ebitda",
    "%netIncomeToEbitda": "income:netIncome / income:ebitda",
    "%freeCashFlowToEbitda": "flow:freeCashFlow / income:ebitda",
    "%grossMargin": "income:grossProfit / income:revenue",
    "%ebitdaMargin": "income:ebitda / income:revenue",
    "discountedFreeCashFlow": "flow:freeCashFlow",
    "%revenueGrowthRate": "function:growth:income:revenue",
})

data.set_default_range(f"{-assumptions.get('historical_years')}->0")

# Calculate margins
assumptions.set("%ebitda_margin", data.average("%ebitdaMargin"))
assumptions.set_bounds(
    "%ebitda_margin", low=0, high="100%"
)

assumptions.set("%operating_cash_flow_to_ebitda", data.average("%operatingCashFlowToEbitda"))
# Limit OCF range
assumptions.set_bounds(
    "%operating_cash_flow_to_ebitda", low=0, high="100%"
)

assumptions.set("%capital_expenditure_to_ebitda", data.average("%capitalExpenditureToEbitda"))
# Limit CapEx range
assumptions.set_bounds(
    "%capital_expenditure_to_ebitda", low=0, high="90%"
)

assumptions.set("%revenue_growth_rate", data.average("%revenueGrowthRate"))
# Limit revenue growth
assumptions.set_bounds(
    "%revenue_growth_rate", low=0, high="25%"
)

# Calculate the Enterprise Value and set the exit EBITDA multiple
ev = data.get("profile:mktCap + balance:totalDebt - balance:cashAndShortTermInvestments")
exit_ebitda_multiple = data.get(f"{ev} / income:ebitda")
assumptions.set("exit_ebitda_multiple", exit_ebitda_multiple)

# Compute forecasted values and ratios
data.compute({
    "income:revenue": f"""
        income:revenue:-1 * 
        (1 + {assumptions.get('%revenue_growth_rate')})
    """,
    "income:ebitda": f"income:revenue * {assumptions.get('%ebitda_margin')}",
    "%revenueGrowthRate": "function:growth:income:revenue",
    "flow:operatingCashFlow": f"income:ebitda * {assumptions.get('%operating_cash_flow_to_ebitda')}",
    "computedCapitalExpenditure": f"income:ebitda * {assumptions.get('%capital_expenditure_to_ebitda')}",
    "flow:freeCashFlow": "flow:operatingCashFlow - computedCapitalExpenditure",
    "positiveCapitalExpenditure": "flow:operatingCashFlow - flow:freeCashFlow",
    "discountedFreeCashFlow": f"""
        function:discount:flow:freeCashFlow 
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    # Informational computations
    "%operatingCashFlowToEbitda": "flow:operatingCashFlow / income:ebitda",
    "%capitalExpenditureToEbitda": "positiveCapitalExpenditure / income:ebitda",
    "%freeCashFlowToEbitda": "flow:freeCashFlow / income:ebitda",
    "%ebitdaMargin": "income:ebitda / income:revenue",
    "#compoundedDiscountRate": f"""
        function:compound:1
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    "%compoundedDiscountRate": "#compoundedDiscountRate - 1",
}, forecast=assumptions.get("projection_years"))

# Calculate the terminal value
exit_multiple = assumptions.get("exit_ebitda_multiple")
end_year = assumptions.get("projection_years")
terminal_value = data.get(f"{exit_multiple} * income:ebitda:{end_year}")

# Discount the terminal value into the present
discounted_terminal_value = terminal_value / ((1 + assumptions.get("%discount_rate")) ** assumptions.get("projection_years"))

# Projected enterprise value calculation
projected_enterprise_value = discounted_terminal_value + data.sum(f"discountedFreeCashFlow:1->{assumptions.get('projection_years')}")

# Equity value calculation
equity_value = projected_enterprise_value + data.get("balance:cashAndShortTermInvestments") - data.get("balance:totalDebt")
value_per_share = equity_value / data.get("income:weightedAverageShsOut")

# Set the final value
model.set_final_value({
    "value": value_per_share,
    "units": "$"
})

fcf_5y_cagr = data.cagr(f"flow:freeCashFlow:-1->{assumptions.get('projection_years')}")
revenue_5y_cagr = data.cagr(f"income:revenue:-1->{assumptions.get('projection_years')}")

# Render results
model.render_results([
    [exit_ebitda_multiple, "Exit EBITDA Multiple (EV/EBITDA)", "#"],
    [data.get(f"income:ebitda:{assumptions.get('projection_years')}"), "Terminal EBITDA", "$"],
    [terminal_value, "Terminal Enterprise Value", "$"],
    [discounted_terminal_value, "Discounted Terminal Enterprise Value", "$"],
    [projected_enterprise_value - discounted_terminal_value, "Sum of Discounted Free Cash Flow", "$"],
    [projected_enterprise_value, "Present Enterprise Value", "$"],
    [data.get("balance:cashAndShortTermInvestments"), "Cash and Equivalents", "$"],
    [data.get("balance:totalDebt"), "Total Debt", "$"],
    [equity_value, "Present Equity Value", "$"],
    [data.get("income:weightedAverageShsOut"), "Shares Outstanding", "#"],
    [value_per_share, "Estimated Value per Share", "$"],
    [data.get("treasury:year10"), "Yield of the U.S. 10 Year Treasury Note", "%"],
    [cost_of_equity, "Cost of Equity", "%"],
    [equity_weight, "Equity Weight", "%"],
    [cost_of_debt, "Cost of Debt", "%"],
    [debt_weight, "Debt Weight", "%"],
    [revenue_5y_cagr, "Forecasted Revenue - 5 Year CAGR", "%"],
    [fcf_5y_cagr, "Forecasted Free Cash Flow - 5 Year CAGR", "%"],
])

# Render Chart
model.render_chart({
    "data": {
        "income:revenue": "Revenue",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "income:ebitda": "EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -assumptions.get("historical_years"),
    "end": "*",
    "properties": {
        "title": "Historical and Forecasted Data",
        "set_editable": [
            "income:revenue",
            "flow:operatingCashFlow",
            "flow:freeCashFlow",
            "income:ebitda",
        ],
        "hidden_keys": [
            "positiveCapitalExpenditure",
            "discountedFreeCashFlow"
        ],
    }
})

# Render Table for Estimated Future Data
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:ebitda": "EBITDA",
        "%ebitdaMargin": "EBITDA Margin",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "%operatingCashFlowToEbitda": "Operating Cash Flow to EBITDA",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureToEbitda": "Capital Expenditure to EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowToEbitda": "Free Cash Flow to EBITDA",
        "%compoundedDiscountRate": "Compounded Discount Rate",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -1,
    "end": "*",
    "properties": {
        "title": "Estimated Future Data",
        "order": "ascending",
        "number_format": "M",
    }
})

# Render Historical Table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "%grossMargin": "Gross Margin",
        "income:ebitda": "EBITDA",
        "%ebitdaMargin": "EBITDA Margin",
        "income:netIncome": "Net Income",
        "%netIncomeToEbitda": "Net Income to EBITDA",
        "flow:operatingCashFlow": "Cash from Operating Activities",
        "%operatingCashFlowToEbitda": "Cash from Operating Activities to EBITDA",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureToEbitda": "Capital Expenditure to EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowToEbitda": "Free Cash Flow to EBITDA",
    },
    "start": -assumptions.get("historical_years"),
    "end": 0,
    "properties": {
        "title": "Historical Data",
        "display_averages": True,
        "order": "descending",
        "number_format": "M",
    }
})

assumptions.set_description({
    "%discount_rate": r"""
        ## Discount Rate
        
        `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`)
        
        Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt.
        
        [Read More](https://www.investopedia.com/terms/w/wacc.asp)
        
        ---
        
        ### Cost of Equity
        
        `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](https://www.investopedia.com/terms/c/costofequity.asp#mntl-sc-block_1-0-20)
        
        ---
        
        ### Cost of Debt
        
        `Cost of Debt` = `Interest Expense` / `Total Debt`
        
        The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans.
        
        [Read More](https://www.investopedia.com/terms/c/costofdebt.asp)
        
        ---
        
        ### Equity & Debt Weights
        
        `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight`
        
        The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt).
        
        ---
        
        ### Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        The overall tax rate paid by the company on its earned income.
    """,

"beta": r"""
        ## Beta
        
        Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.
    """,

"%risk_free_rate": r"""
        ## Risk-Free Rate
        
        The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.
    """,

"%tax_rate": r"""
        ## Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        This is the company’s **effective tax rate**, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items).
        
        This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible.
        
        ## Discount Rate
        
        `Discount Rate` =  
        `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`)  
        + `Equity Weight` × `Cost of Equity`
    """,

"%market_premium": r"""
        ## Market Premium
        
        The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.
    """,

"%revenue_growth_rate": r"""
        ## Revenue Growth Rate
        
        The annual growth rate applied to projected revenue, starting from the second projection year onward.
    """,

"exit_ebitda_multiple": r"""
        ## Exit EBITDA Multiple
        
        The exit EV/EBITDA multiple used to calculate the terminal value.
    """,

"%ebitda_margin": r"""
        ## EBITDA Margin
        
        EBITDA expressed as a percentage of Revenue.
    """,

"%capital_expenditure_to_ebitda": r"""
        ## Capital Expenditure to EBITDA
        
        Capital expenditure expressed as a percentage of EBITDA.
    """,

"%operating_cash_flow_to_ebitda": r"""
        ## Operating Cash Flow to EBITDA
        
        Operating cash flow expressed as a percentage of EBITDA.
    """,

"historical_years": r"""
        ## Historical Years
        
        The number of years of historical data used to calculate averages and trends for analysis.
    """,

"projection_years": r"""
        ## Projection Years
        
        The number of years into the future for which the analysis projects financial performance and metrics.
    """,
})

print(f"End of model.")

Model Info

Estimated Value

USD

Market Price USD

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

Discounted Free Cash Flow - Exit EBITDA Multiple

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

Interactive Assumptions

Discount Rate Discount Rate `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`) Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt. Read More Cost of Equity `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 Cost of Debt `Cost of Debt` = `Interest Expense` / `Total Debt` The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans. Read More Equity & Debt Weights `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight` The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt). Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` The overall tax rate paid by the company on its earned income.	%
↳ Beta Beta Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.	#
↳ Risk Free Rate Risk-Free Rate The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.	%
↳ Market Premium Market Premium The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.	%
↳ Tax Rate Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` This is the company’s effective tax rate, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items). This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible. Discount Rate `Discount Rate` = `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`) + `Equity Weight` × `Cost of Equity`	%
Revenue Growth Rate Revenue Growth Rate The annual growth rate applied to projected revenue, starting from the second projection year onward.	%
Exit Ebitda Multiple Exit EBITDA Multiple The exit EV/EBITDA multiple used to calculate the terminal value.	#
Ebitda Margin EBITDA Margin EBITDA expressed as a percentage of Revenue.	%
Capital Expenditure To Ebitda Capital Expenditure to EBITDA Capital expenditure expressed as a percentage of EBITDA.	%
Operating Cash Flow To Ebitda Operating Cash Flow to EBITDA Operating cash flow expressed as a percentage of EBITDA.	%
Historical Years Historical Years The number of years of historical data used to calculate averages and trends for analysis.	#
Projection Years Projection Years The number of years into the future for which the analysis projects financial performance and metrics.	#

Results
Exit EBITDA Multiple (EV/EBITDA)	36.83
Terminal EBITDA	15.43 Bil. USD
Terminal Enterprise Value	568.2 Bil. USD
Discounted Terminal Enterprise Value	377.1 Bil. USD
Sum of Discounted Free Cash Flow	0 USD
Present Enterprise Value	377.1 Bil. USD
Cash and Equivalents	37.42 Bil. USD
Total Debt	46.59 Bil. USD
Present Equity Value	368 Bil. USD
Shares Outstanding	4.86 Bil.
Estimated Value per Share	75.77 USD
Yield of the U.S. 10 Year Treasury Note	4.26%
Cost of Equity	10.3%
Equity Weight	82.89%
Cost of Debt	2.05%
Debt Weight	17.11%
Forecasted Revenue - 5 Year CAGR	0.033%
Forecasted Free Cash Flow - 5 Year CAGR

Historical and Forecasted Data

Monetary values in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Historical and Forecasted Data", "timeseries": "annual", "series": [{"label": "Revenue", "mappingKey": "income:revenue", "data": [{"l": "2016", "x": "2016-12-31", "y": 59387000000}, {"l": "2017", "x": "2017-12-31", "y": 62761000000}, {"l": "2018", "x": "2018-12-31", "y": 70848000000}, {"l": "2019", "x": "2019-12-31", "y": 71965000000}, {"l": "2020", "x": "2020-12-26", "y": 77867000000}, {"l": "2021", "x": "2021-12-25", "y": 79024000000}, {"l": "2022", "x": "2022-12-31", "y": 63054000000}, {"l": "2023", "x": "2023-12-30", "y": 54228000000}, {"l": "2024", "x": "2024-12-28", "y": 53101000000}, {"l": "2025", "x": "2025-12-31", "y": 52853000000}, {"l": "2026", "x": "2026-12-31", "y": 52870441490, "oy": 52870441490, "e": true, "d": 2026, "g": 0.033, "og": 0.033}, {"l": "2027", "x": "2027-12-31", "y": 52887888735, "oy": 52887888735, "e": true, "d": 2027, "g": 0.033, "og": 0.033}, {"l": "2028", "x": "2028-12-31", "y": 52905341738, "oy": 52905341738, "e": true, "d": 2028, "g": 0.033, "og": 0.033}, {"l": "2029", "x": "2029-12-31", "y": 52922800501, "oy": 52922800501, "e": true, "d": 2029, "g": 0.033, "og": 0.033}, {"l": "2030", "x": "2030-12-31", "y": 52940265025, "oy": 52940265025, "e": true, "d": 2030, "g": 0.033, "og": 0.033}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Cash Flow", "mappingKey": "flow:operatingCashFlow", "data": [{"l": "2016", "x": "2016-12-31", "y": 21808000000}, {"l": "2017", "x": "2017-12-31", "y": 22110000000}, {"l": "2018", "x": "2018-12-31", "y": 29432000000}, {"l": "2019", "x": "2019-12-31", "y": 33145000000}, {"l": "2020", "x": "2020-12-26", "y": 35384000000}, {"l": "2021", "x": "2021-12-25", "y": 29456000000}, {"l": "2022", "x": "2022-12-31", "y": 15433000000}, {"l": "2023", "x": "2023-12-30", "y": 11471000000}, {"l": "2024", "x": "2024-12-28", "y": 8288000000}, {"l": "2025", "x": "2025-12-31", "y": 9697000000}, {"l": "2026", "x": "2026-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2026, "g": -100.0, "og": -100.0}, {"l": "2027", "x": "2027-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2027, "g": null, "og": null}, {"l": "2028", "x": "2028-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2028, "g": null, "og": null}, {"l": "2029", "x": "2029-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2029, "g": null, "og": null}, {"l": "2030", "x": "2030-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2030, "g": null, "og": null}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "EBITDA", "mappingKey": "income:ebitda", "data": [{"l": "2016", "x": "2016-12-31", "y": 20923000000}, {"l": "2017", "x": "2017-12-31", "y": 26179000000}, {"l": "2018", "x": "2018-12-31", "y": 32401000000}, {"l": "2019", "x": "2019-12-31", "y": 32861000000}, {"l": "2020", "x": "2020-12-26", "y": 35917000000}, {"l": "2021", "x": "2021-12-25", "y": 31248000000}, {"l": "2022", "x": "2022-12-31", "y": 15369000000}, {"l": "2023", "x": "2023-12-30", "y": 9695000000}, {"l": "2024", "x": "2024-12-28", "y": -299000000}, {"l": "2025", "x": "2025-12-31", "y": 6552000000}, {"l": "2026", "x": "2026-12-31", "y": 15406446650, "oy": 15406446650, "e": true, "d": 2026, "g": 135.1, "og": 135.1}, {"l": "2027", "x": "2027-12-31", "y": 15411530777, "oy": 15411530777, "e": true, "d": 2027, "g": 0.033, "og": 0.033}, {"l": "2028", "x": "2028-12-31", "y": 15416616582, "oy": 15416616582, "e": true, "d": 2028, "g": 0.033, "og": 0.033}, {"l": "2029", "x": "2029-12-31", "y": 15421704066, "oy": 15421704066, "e": true, "d": 2029, "g": 0.033, "og": 0.033}, {"l": "2030", "x": "2030-12-31", "y": 15426793228, "oy": 15426793228, "e": true, "d": 2030, "g": 0.033, "og": 0.033}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow", "mappingKey": "flow:freeCashFlow", "data": [{"l": "2016", "x": "2016-12-31", "y": 12183000000}, {"l": "2017", "x": "2017-12-31", "y": 10332000000}, {"l": "2018", "x": "2018-12-31", "y": 14251000000}, {"l": "2019", "x": "2019-12-31", "y": 16932000000}, {"l": "2020", "x": "2020-12-26", "y": 20931000000}, {"l": "2021", "x": "2021-12-25", "y": 9127000000}, {"l": "2022", "x": "2022-12-31", "y": -9617000000}, {"l": "2023", "x": "2023-12-30", "y": -14279000000}, {"l": "2024", "x": "2024-12-28", "y": -15656000000}, {"l": "2025", "x": "2025-12-31", "y": -4949000000}, {"l": "2026", "x": "2026-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2026, "g": -100.0, "og": -100.0}, {"l": "2027", "x": "2027-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2027, "g": null, "og": null}, {"l": "2028", "x": "2028-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2028, "g": null, "og": null}, {"l": "2029", "x": "2029-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2029, "g": null, "og": null}, {"l": "2030", "x": "2030-12-31", "y": 0.0, "oy": 0.0, "e": true, "d": 2030, "g": null, "og": null}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Capital Expenditure", "mappingKey": "positiveCapitalExpenditure", "data": [{"l": "2016", "x": "2016-12-31", "y": 9625000000}, {"l": "2017", "x": "2017-12-31", "y": 11778000000}, {"l": "2018", "x": "2018-12-31", "y": 15181000000}, {"l": "2019", "x": "2019-12-31", "y": 16213000000}, {"l": "2020", "x": "2020-12-26", "y": 14453000000}, {"l": "2021", "x": "2021-12-25", "y": 20329000000}, {"l": "2022", "x": "2022-12-31", "y": 25050000000}, {"l": "2023", "x": "2023-12-30", "y": 25750000000}, {"l": "2024", "x": "2024-12-28", "y": 23944000000}, {"l": "2025", "x": "2025-12-31", "y": 14646000000}, {"l": "2026", "x": "2026-12-31", "y": 0.0}, {"l": "2027", "x": "2027-12-31", "y": 0.0}, {"l": "2028", "x": "2028-12-31", "y": 0.0}, {"l": "2029", "x": "2029-12-31", "y": 0.0}, {"l": "2030", "x": "2030-12-31", "y": 0.0}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}, {"label": "Discounted Free Cash Flow", "mappingKey": "discountedFreeCashFlow", "data": [{"l": "2016", "x": "2016-12-31", "y": 12183000000}, {"l": "2017", "x": "2017-12-31", "y": 10332000000}, {"l": "2018", "x": "2018-12-31", "y": 14251000000}, {"l": "2019", "x": "2019-12-31", "y": 16932000000}, {"l": "2020", "x": "2020-12-26", "y": 20931000000}, {"l": "2021", "x": "2021-12-25", "y": 9127000000}, {"l": "2022", "x": "2022-12-31", "y": -9617000000}, {"l": "2023", "x": "2023-12-30", "y": -14279000000}, {"l": "2024", "x": "2024-12-28", "y": -15656000000}, {"l": "2025", "x": "2025-12-31", "y": -4949000000}, {"l": "2026", "x": "2026-12-31", "y": 0}, {"l": "2027", "x": "2027-12-31", "y": 0}, {"l": "2028", "x": "2028-12-31", "y": 0}, {"l": "2029", "x": "2029-12-31", "y": 0}, {"l": "2030", "x": "2030-12-31", "y": 0}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}], "editableDates": {"2026-12-31": 42, "2027-12-31": 43, "2028-12-31": 44, "2029-12-31": 45, "2030-12-31": 46}, "properties": {"display_table": true}, "width": "full"}

Edit Chart Values	2026-12-31	2027-12-31	2028-12-31	2029-12-31	2030-12-31

↳ Growth Rate

Estimated Future Data

Monetary values in USD amounts except #	2025 Dec 31	LTM Feb 01	2026 Dec 31	2027 Dec 31	2028 Dec 31	2029 Dec 31	2030 Dec 31
Revenue	52,853	52,853	52,870	52,888	52,905	52,923	52,940
Revenue Growth Rate	-0.467%	0%	0.033%	0.033%	0.033%	0.033%	0.033%
EBITDA	6,552	6,552	15,406	15,412	15,417	15,422	15,427
EBITDA Margin	12.4%	12.4%	29.14%	29.14%	29.14%	29.14%	29.14%
Operating Cash Flow	9,697	9,697	0	0	0	0	0
Operating Cash Flow to EBITDA	148%	148%	0%	0%	0%	0%	0%
Capital Expenditure	14,646	14,646	0	0	0	0	0
Capital Expenditure to EBITDA	223.5%	223.5%	0%	0%	0%	0%	0%
Free Cash Flow	-4,949	-4,949	0	0	0	0	0
Free Cash Flow to EBITDA	-75.53%	-75.53%	0%	0%	0%	0%	0%
Compounded Discount Rate			7.76%	16.97%	26.99%	37.84%	49.61%
Discounted Free Cash Flow	-4,949	-4,949	0	0	0	0	0

Historical Data

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	2020 Dec 26	2019 Dec 31	2018 Dec 31	2017 Dec 31	2016 Dec 31
Revenue	63,449	52,853	52,853	53,101	54,228	63,054	79,024	77,867	71,965	70,848	62,761	59,387
Revenue Growth Rate	0.033%	0%	-0.467%	-2.08%	-14%	-20.21%	1.49%	8.2%	1.58%	12.89%	5.68%	7.28%
Cost of Revenue	31,500	34,378	34,378	35,756	32,517	36,188	35,209	34,255	29,825	27,111	23,692	23,196
Gross Profit	31,949	18,475	18,475	17,345	21,711	26,866	43,815	43,612	42,140	43,737	39,069	36,191
Gross Margin	49.11%	34.96%	34.96%	32.66%	40.04%	42.61%	55.45%	56.01%	58.56%	61.73%	62.25%	60.94%
EBITDA	19,763	6,552	6,552	-299	9,695	15,369	31,248	35,917	32,861	32,401	26,179	20,923
EBITDA Margin	29.14%	12.4%	12.4%	-0.563%	17.88%	24.37%	39.54%	46.13%	45.66%	45.73%	41.71%	35.23%
Net Income	8,473	-267	-267	-18,756	1,689	8,014	19,868	20,899	21,048	21,053	9,601	10,316
Net Income to EBITDA	606.5%	-4.08%	-4.08%	6,273%	17.42%	52.14%	63.58%	58.19%	64.05%	64.98%	36.67%	49.3%
Cash from Operating Activities	20,538	9,697	9,697	8,288	11,471	15,433	29,456	35,384	33,145	29,432	22,110	21,808
Cash from Operating Activities to EBITDA	-153.1%	148%	148%	-2,772%	118.3%	100.4%	94.27%	98.52%	100.9%	90.84%	84.46%	104.2%
Capital Expenditure	17,420	14,646	14,646	23,944	25,750	25,050	20,329	14,453	16,213	15,181	11,778	9,625
Capital Expenditure to EBITDA	-621.8%	223.5%	223.5%	-8,008%	265.6%	163%	65.06%	40.24%	49.34%	46.85%	44.99%	46%
Free Cash Flow	3,119	-4,949	-4,949	-15,656	-14,279	-9,617	9,127	20,931	16,932	14,251	10,332	12,183
Free Cash Flow to EBITDA	468.7%	-75.53%	-75.53%	5,236%	-147.3%	-62.57%	29.21%	58.28%	51.53%	43.98%	39.47%	58.23%

Market is Open

After-Hours Quote

Market is Open

After-Hours Quote

Intel Corporation Discounted Free Cash Flow - Exit Multiple

Estimated Value

USD

Market Price USD

Discounted Free Cash Flow - Exit EBITDA Multiple

Interactive Assumptions

Discount Rate

Cost of Equity

Cost of Debt

Equity & Debt Weights

Tax Rate

Beta

Risk-Free Rate

Market Premium

Tax Rate

Discount Rate

Revenue Growth Rate

Exit EBITDA Multiple

EBITDA Margin

Capital Expenditure to EBITDA

Operating Cash Flow to EBITDA

Historical Years

Projection Years

Results

Historical and Forecasted Data

Estimated Future Data

Historical Data