Intel Corporation (INTC) Simple Excess Return 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.

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

Results

Estimated Value 38.42 USD
Book value of equity invested 22.97 USD
Next year's estimated book value 24.18 USD
Present value of future excess returns 15.45 USD
Excess Return per share 0.745 USD
Cost of Equity (the discount rate) 9.06%
Average historical Return on Equity 12.27%
Average historical Payout Ratio 49.68%
Payout Ratio used 65.44%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 25.2 23.19 23.19 24.18 25.2 26.27 27.38
Ending Book Value 23.19 22.97 24.18 25.2 26.27 27.38 28.55
EPS -4.38 -4.48 2.85 2.97 3.09 3.22 3.36
Return on Equity -17.76% -19.34% 12.27% 12.27% 12.27% 12.27% 12.27%
Dividend per Share
0.5 1.86 1.94 2.02 2.11 2.2
Retained Earnings
-4.98 0.983 1.03 1.07 1.11 1.16
Equity Cost per Share 2.28 2.1 2.1 2.19 2.28 2.38 2.48
Cost of Equity 9.06% 9.06% 9.06% 9.06% 9.06% 9.06% 9.06%
Excess Return -6.66 -6.58 0.745 0.776 0.809 0.844 0.879

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
Total 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%
Dividends Paid to Common Shareholders 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
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
Book Value 19.47 22.97 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