Intel Corporation (INTC)

Close Price	Market Cap	P/E Ratio	Forward P/E Ratio	Implied Growth*	Implied Forward Growth*	Dividend	P/B Ratio
$38.13	$181.88B	635.5	39.3	55.6%	18.8%	-	1.7

Revenue & Net Income

	Date	Revenue	Net Income	EPS	Revenue Change	Net Income Change	EPS Change
0	2020-12-31	$77.9B	$20.9B	$4.98	N/A	N/A	N/A
1	2021-12-31	$79.0B	$19.9B	$4.89	1.5%	-4.9%	-1.8%
2	2022-12-31	$63.1B	$8.0B	$1.95	-20.2%	-59.7%	-60.1%
3	2023-12-31	$54.2B	$1.7B	$0.40	-14.0%	-78.9%	-79.5%
4	2024-12-31	$53.1B	$-18.8B	$0.40	-2.1%	-1210.5%	0.0%
5	TTM 2025-03-31	$53.0B	$-19.2B	$-4.48	-0.1%	2.3%	-1220.0%
6	Average				-7.0%	-270.3%	-272.3%

EPS

Forecasts

Y/Y % Change

YoY Growth Rates

INTC Year-over-Year Growth

	2020	2021	2022	2023	2024	2025	2026	Average
Revenue Growth (%)		1.5%	-20.2%	-14.0%	-2.1%	-1.5%	3.4%	-5.5%
Revenue Analysts (#)	0	0	0	0	0	10	10
EPS Growth (%)		-4.9%	-59.7%	-78.9%	-1210.5%	-107.9%	100.0%	-227.0%
EPS Analysts (#)	0	0	0	0	0	13	13

Expenses

Year	Revenue ($)	Cost of Revenue ($)	R&D ($)	SG&A ($)	Facilities / D&A ($)
2021	$79.0B	$23.4B	$15.2B	$6.5B	$11.8B
2022	$63.1B	$23.2B	$17.5B	$7.0B	$13.0B
2023	$54.2B	$22.9B	$16.0B	$5.6B	$9.6B
2024	$53.1B	$24.4B	$16.5B	$5.5B	$11.4B
TTM	$53.1B	$25.3B	$15.2B	$4.9B	$11.9B

Year	Revenue Change (%)	Cost of Revenue Change (%)	R&D Change (%)	SG&A Change (%)	Facilities / D&A Change (%)
2022	-20.21	-1.13	15.39	7.02	10.54
2023	-14.00	-1.03	-8.46	-19.54	-26.34
2024	-2.08	6.38	3.12	-2.25	18.51
TTM	-0.06	3.91	-7.84	-10.24	4.98

No unmapped expenses.

Segment Performance

axis1_INTC_Client_Computing_Group_Datacenter_And_A_I_And_Network_And_Edge.png

SEGMENTS v2025-09-09 · 2025-11-10 08:23 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).

Year	Client Computing Group Datacenter And A I And Network And Edge Rev	Client Computing Group Datacenter And A I And Network And Edge OI	Client Computing Group Rev	Client Computing Group OI	Intel Foundry Rev	Intel Foundry OI	Datacenter And A I Rev	Datacenter And A I OI	All Other Segments Rev	All Other Segments OI	Network And Edge Rev	Network And Edge OI	Total Rev	Total OI
2022	57B	13.9B	31.8B	8.21B	27.5B	-5.17B	16.9B	4.20B	5.53B	1.17B	8.41B	1.53B	147.1B	23.9B
2023	47.7B	11.3B	29.3B	9.51B	18.9B	-6.96B	12.6B	1.62B	5.61B	1.08B	5.77B	0.20B	119.9B	16.8B
2024	48.9B	13.2B	30.3B	10.9B	17.5B	-13.4B	12.8B	1.34B	3.82B	-0.08B	5.84B	0.93B	119.3B	12.9B
TTM	97.8B	26.1B	62.9B	20.7B	35.1B	-23.5B	29.1B	4.47B	7.81B	0.29B	5.84B	0.93B	238.5B	29B
% of Total (TTM)	41.0%	—	26.4%	—	14.7%	—	12.2%	—	3.3%	—	2.4%	—	100%	—

INTC_Client_Computing_Group_Datacenter_And_A_I_And_Network_And_Edge_Member_axis2.png

No segment data available for INTC (axis 2).

Balance Sheet

	Metric	Value
0	Total Assets	$192,520M
1	Cash	$9,643M
2	Total Liabilities	$86,769M
3	Total Debt	$50,757M
4	Total Equity	$97,883M
5	Debt to Equity Ratio	0.52

EPS & Dividend

Valuation

Share Price	Treasury Yield	Estimates	Fair Value (P/E)	Fair Value (P/S)	Current P/S
$21.08	4.4%	Nicks Growth: 5% Nick's Expected Margin: 25% FINVIZ Growth: 15%	Nicks: 11 Finviz: 29	Nick's: 2.661	1.7

Basis	Year	Nicks Valuation	Nicks vs Share Price	Finviz Valuation	Finviz vs Share Price
$12.16 RevPS	TTM	$32.36	53.5%	$86.67	311.1%
$0.29 EPS	2025	$3.09	-85.3%	$8.27	-60.8%
$0.77 EPS	2026	$8.20	-61.1%	$21.95	4.1%

Implied Growth

	Average		Median		Std Dev		Current		Percentile
	TTM	Forward	TTM	Forward	TTM	Forward	TTM	Forward	TTM	Forward
Timeframe
1 Year	65.89%	14.95%	66.76%	13.79%	3.31%	2.55%	55.56%	18.76%	8.3%	93.5%
3 Years	65.89%	14.95%	66.76%	13.79%	3.31%	2.55%	55.56%	18.76%	8.3%	93.5%
5 Years	65.89%	14.95%	66.76%	13.79%	3.31%	2.55%	55.56%	18.76%	8.3%	93.5%
10 Years	65.89%	14.95%	66.76%	13.79%	3.31%	2.55%	55.56%	18.76%	8.3%	93.5%

Intel Corporation — INTC