Intel Corp. logo

Intel Corp.

INTC | NASDAQ
Chart Builder DCF Calculator
$120.85
+$12.25 (+11.28%)
Sep 21, 2026, 10:34 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 26, 2026
Q1 2026
Mar 27, 2026
Q4 2025
Dec 26, 2025
Q3 2025
Sep 26, 2025
Q2 2025
Jun 27, 2025
Q1 2025
Mar 28, 2025
Q4 2024
Dec 27, 2024
Q3 2024
Sep 27, 2024
Q2 2024
Jun 28, 2024
Q1 2024
Mar 29, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jul 1, 2022
Q1 2022
Apr 1, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 24, 2021
Q2 2021
Jun 25, 2021
Q1 2021
Mar 26, 2021
Net Income
-10.82B -2.82B 26M 206M -21.05B -19.68B -19.23B -16.42B 879M 4.01B 1.68B -1.65B -937M -2.86B 8.02B 13.3B 19.11B 24.62B 19.87B 21.1B 18.56B 18.6B
Depreciation & Amortization
12.38B 12.17B 11.71B 11.33B 11.95B 11.5B 11.38B 11.25B 10.08B 9.79B 9.6B 10.38B 11.18B 12.05B 13.04B 12.82B 12.53B 12.24B 11.79B 11.72B 11.89B 12.09B
Stock-Based Compensation
1.71B 2.37B 2.43B 2.55B 2.8B 2.92B 3.41B 3.56B 3.53B 3.67B 3.23B 3.17B 3.19B 3.16B 3.13B 2.84B 2.59B 2.32B 2.04B 2.05B 1.96B 1.83B
Other Working Capital
-885M -1.91B -1.46B -903M 5.06B 3.06B 1.65B 299M -4.69B -6.13B -4.6B -3.72B -6.79B -7.17B -7.37B -8.01B -4.45B 100M -1.05B 848M -407M 373M
Other Non-Cash Items
17.88B 1.41B -3.05B -4.17B 10.9B 12.3B 11.98B 11.47B 785M -776M -680M 794M 1.08B 1.08B -4.24B -4.8B -6.06B -6.17B 1.17B -198M 305M -11M
Deferred Income Tax
195M 300M 328M 123M 106M 19M -346M -346M -153M -132M 214M 214M 21M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-3.18B -3.46B -1.75B -1.46B 5.39B 3.28B 1.1B 239M -3.6B -4.52B -2.57B 1.64B -4.78B -5.67B -4.51B -10.64B -5.77B -2.67B -4.87B -589M -339M 2.27B
Operating Cash Flow
14.94B 9.98B 9.7B 8.57B 10.08B 10.32B 8.29B 9.75B 11.52B 12.03B 11.47B 14.55B 9.76B 7.76B 15.43B 13.53B 22.4B 30.33B 29.99B 34.08B 32.36B 34.77B
Capital Expenditures
-12.11B -13.1B -14.65B -16.99B -21.03B -23.16B -23.94B -24.81B -24.1B -24.31B -25.75B -24.75B -26.3B -27.67B -25.05B -26.98B -24.13B -20.74B -20.33B -16.76B -16.03B -15.57B
Cash Acquisitions
-596M -2.53B n/a n/a n/a 1.94B n/a n/a 122M 375M 375M -4.51B -4.63B -4.85B 1.7B 6.37B 6.37B 6.34B -209M -1.05B -900M -734M
Purchase of Investments
-31.33B -28.12B -24.32B -22.82B -26.04B -34.87B -37.94B -39.05B -36.75B -35.14B -44.81B -49.78B -44.34B -41.2B -44.16B -42.51B -50.04B -53.68B -41.17B -39.22B -30.61B -32.12B
Sales Maturities Of Investments
26.22B 25.18B 16.06B 19.85B 33.87B 38.24B 42.51B 41.72B 34.43B 39.6B 44.17B 55.29B 55.35B 57.57B 58.57B 53.62B 51B 43.04B 35.88B 28.74B 29.21B 26.77B
Other Investing Acitivies
4.33B 6.77B 8.09B 7.95B 4.66B 2.24B 1.12B 2.32B 1.86B 1.39B 1.97B 1.59B 588M -218M -1.54B -2.57B -1.39B -216M 658M 2.48B 2.43B 2.05B
Investing Cash Flow
-13.49B -11.81B -14.82B -12.02B -8.53B -15.61B -18.26B -19.81B -24.44B -18.08B -24.04B -22.15B -19.33B -16.36B -10.47B -12.08B -18.19B -25.26B -25.17B -25.82B -15.9B -19.61B
Debt Repayment
-4.57B -8.74B -7.24B -3.75B -2.7B -2.65B 687M 783M 3.98B 3.35B 8.04B 10.43B 15.09B 13.49B 5.16B 674M 987M 2.18B 2.47B 4.47B -2.25B -3.45B
Common Stock Repurchased
-617M n/a n/a n/a n/a n/a n/a -534M -534M -534M -534M n/a n/a n/a n/a n/a n/a -114M -2.42B -2.42B -12.42B -12.3B
Dividend Paid
-14.34B n/a n/a n/a -536M -1.07B -1.6B -2.13B -2.12B -2.11B -3.09B -4.07B -5.05B -6.02B -6B -5.9B -5.81B -5.72B -5.64B -5.58B -5.58B -5.57B
Other Financial Acitivies
-1.52B 10.77B 10.22B 5.04B -756M 10.18B 11.06B 12.12B 13.05B 1.65B 1.67B 879M 500M 1.08B 187M -536M -759M -1.43B -1.29B -1.24B -3.18B -2.98B
Financial Cash Flow
2.45B 10.58B 11.59B 5.8B -3.14B 7.31B 11.14B 11.23B 15.86B 4.74B 8.51B 10.7B 13.53B 10.62B 1.36B -4.79B -4.57B -4.05B -5.86B -3.75B -20.45B -21.36B
Net Cash Flow
3.9B 8.75B 6.46B 2.36B -1.59B 2.02B 1.17B 1.16B 2.94B -1.31B -4.07B 3.09B 3.96B 2.02B 6.32B -3.34B -356M 1.02B -1.04B 4.51B -3.99B -6.19B
Free Cash Flow
2.83B -3.12B -4.95B -8.42B -10.94B -12.83B -15.66B -15.06B -12.58B -12.27B -14.28B -10.2B -16.54B -19.91B -9.62B -13.46B -1.73B 9.6B 9.66B 17.33B 16.33B 19.2B
Adj. Free Cash Flow
1.12B -5.49B -7.38B -10.97B -13.74B -15.75B -19.07B -18.61B -16.11B -15.94B -17.51B -13.37B -19.73B -23.07B -12.75B -16.3B -4.32B 7.28B 7.63B 15.28B 14.37B 17.37B
Maintenance CapEx
-11.14B -12.1B -14.15B -16.5B -20.99B -23.16B -22.85B -22.45B -21.75B -21.95B -24.49B -24.75B -26.3B -27.67B -25.05B -26.6B -23.14B -19.75B -19.34B -16.16B -16.03B -13.42B
Growth CapEx
-962.43M -995.01M -495.01M -495.01M -32.58M n/a -1.09B -2.36B -2.36B -2.36B -1.26B n/a n/a n/a n/a -384.18M -984.19M -984.19M -984.19M -600.01M n/a -2.15B
Owner Earnings
3.79B -2.12B -4.45B -7.92B -10.91B -12.83B -14.56B -12.7B -10.23B -9.92B -13.02B -10.2B -16.54B -19.91B -9.62B -13.07B -743.81M 10.58B 10.65B 17.93B 16.33B 21.35B

© 2026 bestshares.com. All rights reserved.