1. How to use GuruFocus - Tutorials
  2. What Is in the GuruFocus Premium Membership?
  3. A DIY Guide on How to Invest Using Guru Strategies
Eric Cota
Eric Cota
Articles 

Intel Corp: $INTC cash flow valuation update

October 07, 2011 | About:

Intel is the largest chipmaker in the world. It develops and manufactures microprocessors and platform solutions for the global personal computer market. Intel pioneered the x86 architecture for microprocessors.

I estimated the firm's WACC today at 10.32% using the Capital Asset Pricing Model and the company's recent SEC filings.

Recent free cash flows and growth rates:



Year


FCF $Millions


2001


1345


2002


4426


2003


7859


2004


9276


2005


9005


2006


4841


2007


7625


2008


5729


2009


6655


2010


11485


TTM


8673


Average Annual Growth FCF is~ 44%. CAGR FCF is about 27%. Consensus Forecast Industry 5-Year Growth is 16% per year. Consensus Forecast Company 5-Year Growth is about 11% per year.

Starting at $8673 million FCF, assuming the company achieves a 5-year growth rate in FCF of 11% per year, and assuming that after the next five years, the company achieves no growth in FCF or 0% growth per year forever:

Discounted Cash Flow Valuation



Year


FCF $Millions


0


8673


1


9627


2


10686


3


11861


4


13166


5


14615


Terminal Value


157130


The firm's future cash flows, discounted at a WACC of 10.32%, give a present value for the entire firm (Debt + Equity) of $140,310 million. If the firm's fair value of debt is estimated at $7400 million, then the fair value of the firm's equity could be $132,910 million. $132,910 million / 5250 million outstanding shares is approximately $25 per share and a 20% margin of safety is $20/share.

Sources:

Morningstar.com

Yahoo! Finance

INTC.com

Disclosure: I have no positions in any stocks mentioned, and no plans to initiate anypositions within the next 72 hours.

About the author:

Eric Cota
GuruFocus - Stock Picks and Market Insight of Gurus

Rating: 2.0/5 (7 votes)

Comments

Please leave your comment:


GuruFocus Mobile App


User Generated Screeners


wilrose77Anderson Sales
smwhitQuality Stocks
ericskomarRule#1 Plus
DANGORDONEPS GROWTH 7-25-16
Praveen ChawlaROA>Div
DBrizanquality25Jul2016
dwin1000Test
greeycapPiotroski Std. 1
luckyno7REITS
vincentkflatprice2

Select portfolio(s):

  • Loading...

Why you are interested?

Your selection and notes will be stored in your portfolio.

Login to add portfolio
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK