Financhill
Buy
52

INTC Quote, Financials, Valuation and Earnings

Last price:
$46.84
Seasonality move :
6.87%
Day range:
$46.86 - $49.55
52-week range:
$17.67 - $54.60
Dividend yield:
0%
P/E ratio:
5,117.92x
P/S ratio:
4.13x
P/B ratio:
2.11x
Volume:
107.7M
Avg. volume:
131.5M
1-year change:
130.28%
Market cap:
$241.2B
Revenue:
$52.9B
EPS (TTM):
-$0.08
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $79B $63.1B $54.2B $53.1B $52.9B
Revenue Growth (YoY) 1.49% -20.21% -14% -2.08% -0.47%
 
Cost of Revenues $35.4B $36.4B $32.7B $35.9B $34.5B
Gross Profit $43.6B $26.7B $21.5B $17.2B $18.4B
Gross Profit Margin 55.18% 42.32% 39.72% 32.31% 34.77%
 
R&D Expenses $15.2B $17.5B $16B $16.5B $13.8B
Selling, General & Admin $6.5B $7B $5.6B $5.5B $4.6B
Other Inc / (Exp) $103M $5.3B $102M -$7.5B --
Operating Expenses $21.7B $24.3B $21.5B $21.9B $18.4B
Operating Income $21.9B $2.3B $31M -$4.7B -$23M
 
Net Interest Expenses $597M $496M $878M $1B $1.1B
EBT. Incl. Unusual Items $21.7B $7.8B $762M -$11.2B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B -$249M -$913M $8B $1.5B
Net Income to Company $19.9B $8B $1.7B -$19.2B $26M
 
Minority Interest in Earnings -- $3M -$14M -$477M $293M
Net Income to Common Excl Extra Items $19.9B $8B $1.7B -$19.2B $26M
 
Basic EPS (Cont. Ops) $4.89 $1.95 $0.40 -$4.38 -$0.06
Diluted EPS (Cont. Ops) $4.86 $1.94 $0.40 -$4.38 -$0.06
Weighted Average Basic Share $4.1B $4.1B $4.2B $4.3B $4.5B
Weighted Average Diluted Share $4.1B $4.1B $4.2B $4.3B $4.5B
 
EBITDA $33.7B $15.4B $9.6B $6.7B $11.7B
EBIT $21.9B $2.3B $31M -$4.7B -$23M
 
Revenue (Reported) $79B $63.1B $54.2B $53.1B $52.9B
Operating Income (Reported) $21.9B $2.3B $31M -$4.7B -$23M
Operating Income (Adjusted) $21.9B $2.3B $31M -$4.7B -$23M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.5B $14B $15.4B $14.3B $13.7B
Revenue Growth (YoY) 2.75% -31.6% 9.71% -7.44% -4.11%
 
Cost of Revenues $9.5B $8.5B $8.4B $8.7B $8.5B
Gross Profit $11B $5.5B $7B $5.6B $5.2B
Gross Profit Margin 53.63% 39.17% 45.74% 39.16% 38%
 
R&D Expenses $4B $4.5B $4B $3.9B $3.2B
Selling, General & Admin $1.9B $1.7B $1.6B $1.2B $1.2B
Other Inc / (Exp) $330M -$276M $1.2B -$496M --
Operating Expenses $6B $5.8B $5.6B $5.1B $4.4B
Operating Income $5B -$298M $1.4B $469M $820M
 
Net Interest Expenses $134M $149M $267M $234M $283M
EBT. Incl. Unusual Items $5.2B -$796M $2.8B $599M $338M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $571M -$135M $128M $752M $671M
Net Income to Company $4.6B -$661M $2.7B -$153M -$333M
 
Minority Interest in Earnings -- $3M -$9M -$27M $258M
Net Income to Common Excl Extra Items $4.6B -$661M $2.7B -$153M -$333M
 
Basic EPS (Cont. Ops) $1.14 -$0.16 $0.63 -$0.03 -$0.12
Diluted EPS (Cont. Ops) $1.13 -$0.16 $0.63 -$0.03 -$0.12
Weighted Average Basic Share $4.1B $4.1B $4.2B $4.3B $4.9B
Weighted Average Diluted Share $4.1B $4.1B $4.3B $4.3B $4.9B
 
EBITDA $8.1B $3B $4B $3.1B $3.8B
EBIT $5B -$298M $1.4B $469M $820M
 
Revenue (Reported) $20.5B $14B $15.4B $14.3B $13.7B
Operating Income (Reported) $5B -$298M $1.4B $469M $820M
Operating Income (Adjusted) $5B -$298M $1.4B $469M $820M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $79B $63.1B $54.2B $53.1B $52.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.2B $36.2B $32.5B $35.8B $34.2B
Gross Profit $43.8B $26.9B $21.7B $17.3B $18.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.2B $17.5B $16B $16.5B $13.8B
Selling, General & Admin $6.5B $7B $5.6B $5.5B $4.6B
Other Inc / (Exp) $103M $5.4B $102M -$7.5B --
Operating Expenses $21.7B $24.2B $21.7B $22.1B $18.4B
Operating Income $22.1B $2.7B $31M -$4.7B $247M
 
Net Interest Expenses $597M $496M $878M $1B $1.1B
EBT. Incl. Unusual Items $21.7B $7.8B $762M -$11.2B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B -$249M -$913M $8B $1.5B
Net Income to Company $19.9B $8B $1.7B -$19.2B $26M
 
Minority Interest in Earnings -- $3M -$14M -$477M $293M
Net Income to Common Excl Extra Items $19.9B $8B $1.7B -$19.2B $26M
 
Basic EPS (Cont. Ops) $4.89 $1.97 $0.39 -$4.37 -$0.08
Diluted EPS (Cont. Ops) $4.86 $1.95 $0.39 -$4.37 -$0.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $33.9B $15.7B $9.6B $6.7B $12B
EBIT $22.1B $2.7B $31M -$4.7B $247M
 
Revenue (Reported) $79B $63.1B $54.2B $53.1B $52.9B
Operating Income (Reported) $22.1B $2.7B $31M -$4.7B $247M
Operating Income (Adjusted) $22.1B $2.7B $31M -$4.7B $247M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $63.1B $54.2B $53.1B $52.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.2B $32.5B $35.8B $34.2B --
Gross Profit $26.9B $21.7B $17.3B $18.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.5B $16B $16.5B $13.8B --
Selling, General & Admin $7B $5.6B $5.5B $4.6B --
Other Inc / (Exp) $5.4B $102M -$7.5B -$1.6B --
Operating Expenses $24.2B $21.7B $22.1B $18.4B --
Operating Income $2.7B $31M -$4.7B $247M --
 
Net Interest Expenses $496M $878M $1B $1.1B --
EBT. Incl. Unusual Items $7.8B $762M -$11.2B $1.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$249M -$913M $8B $1.5B --
Net Income to Company $8B $1.7B -$19.2B $26M --
 
Minority Interest in Earnings $3M -$14M -$477M $293M --
Net Income to Common Excl Extra Items $8B $1.7B -$19.2B $26M --
 
Basic EPS (Cont. Ops) $1.97 $0.39 -$4.37 -$0.08 --
Diluted EPS (Cont. Ops) $1.95 $0.39 -$4.37 -$0.08 --
Weighted Average Basic Share $16.4B $16.8B $17.1B $18.1B --
Weighted Average Diluted Share $16.5B $16.8B $17.1B $18.1B --
 
EBITDA $15.7B $9.6B $6.7B $12B --
EBIT $2.7B $31M -$4.7B $247M --
 
Revenue (Reported) $63.1B $54.2B $53.1B $52.9B --
Operating Income (Reported) $2.7B $31M -$4.7B $247M --
Operating Income (Adjusted) $2.7B $31M -$4.7B $247M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $28.4B $28.3B $25B $22.1B $37.4B
Short Term Investments $24.4B $17.2B $18B $13.8B --
Accounts Receivable, Net $9.5B $4.1B $3.4B $3.5B $3.8B
Inventory $10.8B $13.2B $11.1B $12.2B $11.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1B $4.7B $3.7B $9.6B --
Total Current Assets $57.7B $50.4B $43.3B $47.3B $63.7B
 
Property Plant And Equipment $63.8B $81.3B $97.2B $108.4B $105.8B
Long-Term Investments $8B $7.8B $7.9B $5.9B $9.1B
Goodwill $27B $27.6B $27.6B $24.7B --
Other Intangibles $7.3B $6B $4.6B $3.7B --
Other Long-Term Assets $6.1B $11.3B $13.6B $7.5B --
Total Assets $168.4B $182.1B $191.6B $196.5B $211.4B
 
Accounts Payable $5.7B $9.6B $8.6B $12.6B $9.9B
Accrued Expenses $7.7B $9.5B $12.4B $14.3B --
Current Portion Of Long-Term Debt $4.6B $423M $2.3B $3.7B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $991M $44M -$12M -- --
Total Current Liabilities $27.5B $32.2B $28.1B $35.7B $31.6B
 
Long-Term Debt $33.8B $37.9B $47.3B $46.6B $44.4B
Capital Leases -- -- -- -- --
Total Liabilities $73B $78.8B $81.6B $91.5B $85.1B
 
Common Stock $28B $31.6B $36.6B $50.9B $65.2B
Other Common Equity Adj -$880M -$562M -$215M -$711M --
Common Equity $95.4B $101.4B $105.6B $99.3B $114.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.9B $4.4B $5.8B $12.1B
Total Equity $95.4B $103.3B $110B $105B $126.4B
 
Total Liabilities and Equity $168.4B $182.1B $191.6B $196.5B $211.4B
Cash and Short Terms $28.4B $28.3B $25B $22.1B $37.4B
Total Debt $38.4B $38.3B $49.6B $50.3B $46.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $28.4B $28.3B $25B $22.1B $37.4B
Short Term Investments $24.4B $17.2B $18B $13.8B --
Accounts Receivable, Net $9.5B $4.1B $3.4B $3.5B $3.8B
Inventory $10.8B $13.2B $11.1B $12.2B $11.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1B $4.7B $3.7B $9.6B --
Total Current Assets $57.7B $50.4B $43.3B $47.3B $63.7B
 
Property Plant And Equipment $63.8B $81.3B $97.2B $108.4B $105.8B
Long-Term Investments $8B $7.8B $7.9B $5.9B $9.1B
Goodwill $27B $27.6B $27.6B $24.7B --
Other Intangibles $7.3B $6B $4.6B $3.7B --
Other Long-Term Assets $6.1B $11.3B $13.6B $7.5B --
Total Assets $168.4B $182.1B $191.6B $196.5B $211.4B
 
Accounts Payable $5.7B $9.6B $8.6B $12.6B $9.9B
Accrued Expenses $7.7B $9.5B $12.4B $14.3B --
Current Portion Of Long-Term Debt $4.6B $423M $2.3B $3.7B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $991M $44M -$12M -- --
Total Current Liabilities $27.5B $32.2B $28.1B $35.7B $31.6B
 
Long-Term Debt $33.8B $37.9B $47.3B $46.6B $44.4B
Capital Leases -- -- -- -- --
Total Liabilities $73B $78.8B $81.6B $91.5B $85.1B
 
Common Stock $28B $31.6B $36.6B $50.9B $65.2B
Other Common Equity Adj -$880M -$562M -$215M -$711M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.9B $4.4B $5.8B $12.1B
Total Equity $95.4B $103.3B $110B $105B $126.4B
 
Total Liabilities and Equity $168.4B $182.1B $191.6B $196.5B $211.4B
Cash and Short Terms $28.4B $28.3B $25B $22.1B $37.4B
Total Debt $38.4B $38.3B $49.6B $50.3B $46.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $19.9B $8B $1.7B -$19.2B $26M
Depreciation & Amoritzation $11.8B $13B $9.6B $11.4B $11.7B
Stock-Based Compensation $2B $3.1B $3.2B $3.4B $2.4B
Change in Accounts Receivable -$2.7B $5.3B $731M -$75M -$449M
Change in Inventories -$2.3B -$2.4B $2.1B -$1.1B -$138M
Cash From Operations $30B $15.4B $11.5B $8.3B $9.7B
 
Capital Expenditures $20.3B $25.1B $25.8B $23.9B $14.6B
Cash Acquisitions $209M -- -- $82M --
Cash From Investing -$25.2B -$10.5B -$24B -$18.3B -$14.8B
 
Dividends Paid (Ex Special Dividend) $5.6B $6B $3.1B $1.6B --
Special Dividend Paid
Long-Term Debt Issued $5B $10.5B $11.4B $10.3B --
Long-Term Debt Repaid -$2.5B -$5B -$4.4B -$9.6B --
Repurchase of Common Stock $2.4B -- -- -- --
Other Financing Activities -$1.6B $626M $3.5B $11.1B --
Cash From Financing -$5.9B $1.4B $8.5B $11.1B $11.6B
 
Beginning Cash (CF) $4.8B $11.1B $7.1B $8.2B $14.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B $6.3B -$4.1B $1.2B $6.5B
Ending Cash (CF) $3.8B $17.5B $3B $9.4B $20.7B
 
Levered Free Cash Flow $9.7B -$9.6B -$14.3B -$15.7B -$4.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.6B -$661M $2.7B -$153M -$333M
Depreciation & Amoritzation $3.1B $3.3B $2.5B $2.6B $3B
Stock-Based Compensation $449M $736M $796M $651M $538M
Change in Accounts Receivable -$1.1B $3.3B -$559M -$357M -$611M
Change in Inventories -$1.1B -$393M $339M -$136M -$129M
Cash From Operations $5.8B $7.7B $4.6B $3.2B $4.3B
 
Capital Expenditures $7.6B $5.7B $6.7B $5.8B $3.5B
Cash Acquisitions $209M -- -- $82M --
Cash From Investing -$5B -$3.4B -$5.3B -$3.8B -$6.6B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.5B $527M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4.4B -- -- --
Long-Term Debt Repaid -$2B -$1.6B $96M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$297M -$150M $578M $62M --
Cash From Financing -$3.8B $2.3B $152M $63M $5.8B
 
Beginning Cash (CF) $4.8B $11.1B $7.1B $8.2B $14.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3B $6.6B -$542M -$536M $3.6B
Ending Cash (CF) $1.8B $17.8B $6.5B $7.7B $17.8B
 
Levered Free Cash Flow -$1.8B $2B -$2.1B -$2.7B $800M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $19.9B $8B $1.7B -$19.2B $26M
Depreciation & Amoritzation $11.8B $13B $9.6B $11.4B $11.7B
Stock-Based Compensation $2B $3.1B $3.2B $3.4B $2.4B
Change in Accounts Receivable -$2.7B $5.3B $731M -$75M -$449M
Change in Inventories -$2.3B -$2.4B $2.1B -$1.1B -$138M
Cash From Operations $30B $15.4B $11.5B $8.3B $9.7B
 
Capital Expenditures $20.3B $25.1B $25.8B $23.9B $14.6B
Cash Acquisitions $209M -- -- $82M --
Cash From Investing -$25.2B -$10.5B -$24B -$18.3B -$14.8B
 
Dividends Paid (Ex Special Dividend) $5.6B $6B $3.1B $1.6B --
Special Dividend Paid
Long-Term Debt Issued -- $10.5B $11.4B $10.3B --
Long-Term Debt Repaid -$2.5B -$5B -$4.4B -$9.6B --
Repurchase of Common Stock $2.4B -- -- -- --
Other Financing Activities -$1.6B $626M $3.5B $11.1B --
Cash From Financing -$5.9B $1.4B $8.5B $11.1B $11.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B $6.3B -$4.1B $1.2B $6.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.7B -$9.6B -$14.3B -$15.7B -$4.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $8B $1.7B -$19.2B $26M --
Depreciation & Amoritzation $13B $9.6B $11.4B $11.7B --
Stock-Based Compensation $3.1B $3.2B $3.4B $2.4B --
Change in Accounts Receivable $5.3B $731M -$75M -$449M --
Change in Inventories -$2.4B $2.1B -$1.1B -$138M --
Cash From Operations $15.4B $11.5B $8.3B $9.7B --
 
Capital Expenditures $25.1B $25.8B $23.9B $14.6B --
Cash Acquisitions -- -- $82M -- --
Cash From Investing -$10.5B -$24B -$18.3B -$14.8B --
 
Dividends Paid (Ex Special Dividend) $6B $3.1B $1.6B -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.5B $11.4B $10.3B $3.5B --
Long-Term Debt Repaid -$5B -$4.4B -$9.6B -$3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $626M $3.5B $11.1B -$402M --
Cash From Financing $1.4B $8.5B $11.1B $11.6B --
 
Beginning Cash (CF) $26.3B $31.3B $35.2B $44B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$4.1B $1.2B $6.5B --
Ending Cash (CF) $32.6B $27.2B $36.4B $50.5B --
 
Levered Free Cash Flow -$9.6B -$14.3B -$15.7B -$4.9B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock