Intel Corp Valuation – November 2015 Update $INTC

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Most Undervalued Companies for the Defensive Investor – November 2015.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Intel Corp (INTC) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Intel Corporation is engaged in the design and manufacture of digital technology platforms. The Company sells these platforms to original equipment manufacturers (OEMs), original design manufacturers (ODMs), and industrial and communications equipment manufacturers in the computing and communications industries. The Company’s platforms are used to deliver a range of computing experiences in notebooks, 2 in 1 systems, desktops, servers, tablets, smartphones, and the Internet of Things. It also develops and sells software and services focused on security and technology integration. The Company’s operating segments include the PC Client Group (PCCG), the Data Center Group (DCG), the Internet of Things Group (IOTG), the Mobile and Communications Group (MCG), the software and services (SSG) and all other. SSG segment includes McAfee and software and services group. All Other segment includes Non-Volatile Memory Solutions Group, Netbook Group and New Devices Group.


To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of INTC – November 2015

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $154,240,564,429 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.40 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 116.22% Pass
6. Moderate PEmg Ratio PEmg < 20 15.06 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.79 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.40 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.95 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

INTC value Chart November 2015

EPSmg $2.17
MG Growth Estimate 4.29%
MG Value $37.07
Opinion Fairly Valued
MG Value based on 3% Growth $31.47
MG Value based on 0% Growth $18.45
Market Implied Growth Rate 3.28%
Current Price $32.69
% of Intrinsic Value 88.18%

Intel Corp qualifies for both the Enterprising Investor and the more conservative Defensive Investor.  The company passes all of the requirements of both investor types, a rare accomplishment indicative of the company’s strong financial condition.  As a result, all value investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research.

As for a valuation, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $1.69 in 2011 to an estimated $2.17 for 2015.  This level of demonstrated earnings growth supports the market’s implied estimate of 3.28% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Intel Corp (INTC)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Stage 3: Information for Further Research

INTC Charts November 2015

Net Current Asset Value (NCAV) -$1.08
Graham Number $24.38
PEmg 15.06
Current Ratio 2.40
PB Ratio 2.79
Dividend Yield 2.89%
Number of Consecutive Years of Dividend Growth 1



Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information Sep15
Total Current Assets $36,205,000,000
Total Current Liabilities $15,080,000,000
Long-Term Debt $20,059,000,000
Total Assets $98,552,000,000
Intangible Assets $15,048,000,000
Total Liabilities $41,455,000,000
Shares Outstanding (Diluted Average) 4,876,000,000

Earnings Per Share History

Next Fiscal Year Estimate $2.20
Dec14 $2.31
Dec13 $1.89
Dec12 $2.13
Dec11 $2.39
Dec10 $2.01
Dec09 $0.77
Dec08 $0.92
Dec07 $1.18
Dec06 $0.86
Dec05 $1.40
Dec04 $1.16
Dec03 $0.85
Dec02 $0.46
Dec01 $0.19
Dec00 $1.51
Dec99 $1.05
Dec98 $0.87
Dec97 $0.97
Dec96 $0.73
Dec95 $0.51

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $2.17
Dec14 $2.15
Dec13 $2.00
Dec12 $1.91
Dec11 $1.69
Dec10 $1.27
Dec09 $0.95
Dec08 $1.06
Dec07 $1.11
Dec06 $1.04
Dec05 $1.02
Dec04 $0.83
Dec03 $0.72
Dec02 $0.70
Dec01 $0.86
Dec00 $1.13
Dec99 $0.91

Recommended Reading:

Other ModernGraham posts about the company

The Best Stocks of the IT Hardware Industry – September 2015
15 Best Stocks For Value Investors This Week – 8/22/15
Intel Corporation Analysis – August 2015 Update $INTC
30 Companies in the Spotlight This Week – 5/23/15
Intel Corporation Quarterly Valuation – May 2015 $INTC

Other ModernGraham posts about related companies

FLIR Systems Inc. Valuation – November 2015 Update $FLIR
NVIDIA Corporation Valuation – November 2015 Update $NVDA
FMC Technologies Inc. Valuation – November 2015 Update $FTI
Applied Materials Inc Valuation – November 2015 Update $AMAT
Micron Technology Inc. Valuation – November 2015 Update $MU
Xilinx Inc. Valuation – November 2015 Update $XLNX
Ametek Inc. Valuation – November 2015 Update $AME
Skyworks Solutions Inc. Valuation – October 2015 Update $SWKS
Agilent Technologies Inc. Valuation – October 2015 Update $A
Western Digital Corporation Valuation – October 2015 Update $WDC


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.