Intel Corporation (INTC) Simple Excess Return 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 Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

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

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.

Return On Equity

Return on Equity

Return On Equity (ROE) is used to estimate the Earnings Per Share (EPS) expressed as a percentage of Book Value.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow in perpetuity. 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.

Results

Estimated Value 35.03 USD
Book value of equity invested 23.57 USD
Next year's estimated book value 23.77 USD
Present value of future excess returns 11.46 USD
Excess Return per share 0.886 USD
Cost of Equity (the discount rate) 10.23%
Average historical Return on Equity 14.05%
Average historical Payout Ratio 513.8%
Payout Ratio used 82.21%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.18%

Historical and Forecasted Data

Monetary values in USD

Monetary values in USD

amounts except #

2024
Dec 28
LTM
Jan 11
2025
Dec 28
2026
Dec 28
2027
Dec 28
2028
Dec 28
2029
Dec 28
Beginning Book Value 25.2 23.19 23.19 23.77 24.37 24.98 25.6
Ending Book Value 23.19 23.57 23.77 24.37 24.98 25.6 26.24
EPS -4.38 0.011 3.26 3.34 3.42 3.51 3.6
Return on Equity -17.76% 0.199% 14.05% 14.05% 14.05% 14.05% 14.05%
Dividend per Share
0.5 2.68 2.75 2.81 2.88 2.96
Retained Earnings
-0.489 0.58 0.594 0.609 0.624 0.64
Equity Cost per Share 2.58 2.37 2.37 2.43 2.49 2.56 2.62
Cost of Equity 10.23% 10.23% 10.23% 10.23% 10.23% 10.23% 10.23%
Excess Return -6.96 -2.36 0.886 0.908 0.931 0.954 0.978

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
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Net Income 9,577 198 -18,756 1,689 8,014 19,868 20,899 21,048 21,053 9,601 10,316 11,420
Total Equity 85,226 106,376 99,270 105,590 101,423 95,391 81,038 77,504 74,563 69,019 66,226 61,085
Return on Equity 14.05% 0.199% -17.76% 1.67% 8.4% 24.52% 26.97% 28.23% 30.5% 14.5% 16.89% 20.44%
Dividends Paid to Common Shareholders 4,819 2,257
3,101 5,998 5,642 5,543 5,565 5,533 5,077 4,919 4,552
Payout Ratio 513.8% 4,630%
185% 74.87% 28.43% 26.51% 26.42% 26.26% 52.94% 47.71% 39.83%
Shares Outstanding 4,414 4,514 4,280 4,190 4,108 4,059 4,199 4,417 4,611 4,701 4,730 4,742
EPS 2.17 0.011 -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
Book Value 19.52 23.57 23.19 25.2 24.69 23.5 19.3 17.55 16.17 14.68 14.0 12.88
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