Intrinsic Value
INTEL CORP · INTC
Conservative
More adverse but historically defensible assumptions.
-$14.02
Base
The model's central intrinsic-value estimate.
-$14.73
Optimistic
More favorable but historically defensible assumptions.
-$15.10
Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.
Model confidence: 73%Valuation as of Sep 21, 2026Latest filing used Jan 23, 2026
Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.
Valuation drivers
- Normalized operating margin
- -3.1%
- Normalized NOPAT margin
- -2.7%
- Revenue growth
- 1.5%
- WACC
- 7.93%
- Terminal growth
- 1.49%
- Reinvestment method
- incremental roic
- Terminal-value share
- 54.0%
Model notes (1)
- Terminal value is 130% of enterprise value (Optimistic case)
Model details
- Normalization
- V1
- Scenario
- V2
- Confidence
- V1
- Engine version
- valuation-1.0.1-share-units-terminal
- Data snapshot
- filed:2026-01-23