One Pager - INTC - 24-Oct-2021

	B	C	D	E	F	G	I	J	M	N	O
1
2	(in Mln) USD	2017	2018	2019	2020	2021	Years Dividend Growth	8	Discounted Cash Flow		Probability
3	Revenue	62,761	70,848	71,965	77,867	79,024	Dividend Yield	4.79%	Normal Case	46.50	70.00%
4	Net Income	9,601	21,053	21,048	20,899	19,868	5 Yr Div Growth	8.74%	Best Case	105.35	15.00%
5	FCF	10,332	14,251	16,932	20,931	11,218	Chowder rule	13.53%	Worst Case	28.17	15.00%
6	Share Count	4,835	4,701	4,473	4,232	4,128	EPS Payout %	28.88%	Fair Value	52.57
7	EPS	1.99	4.48	4.71	4.94	4.81	FCF Payout %	26.69%
8	FCF / S	2.14	3.03	3.79	4.95	2.72	P/E	6.33	Years Dividend Growth	8
9							Forward P/E	6.09	Share Price	$ 30.45
10							P/FCF	11.20
11							Revenue Growth	5.88%
12							5 yr EPS Growth	17.86%
13							5 yr FCF Growth	23.34%
14							Credit Rating	A+
15							Debt / Equity	35.13%
16							ROIC > WACC	10.11%
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100