Intel (INTC) Last Update 5/4/26
Related: AMD NVDA QCOM TXN
% of Stock Price
Revenue
Gross Profits
Free Cash Flow
Intel
STOCK PRICE
DIVISION
% of STOCK PRICE
Client Computing
57.7%
$35.18
Data Center & AI
37.3%
$22.77
Foundry
4.3%
$2.61
All Others
0.7%
$0.45
Net Debt
4.5% $2.75
TOTAL
100%
$61.01
$58.27
Yours
Trefis Price
N/A
$125
Market
 
Top Drivers for Period
Key Drivers
loading revenue data...
loading ebitda data...
loading cash flow data...

TREFIS Analysis


Trefis Report
  1. Download Trefis Report

RECENT NEWS AND ANALYSIS

Potential upside & downside to trefis price

Intel Company

VALUATION HIGHLIGHTS

  1. Client Computing constitutes 58% of the Trefis price estimate for Intel's stock.
  2. Data Center & AI constitutes 37% of the Trefis price estimate for Intel's stock.

WHAT HAS CHANGED?

Latest Earnings: Q1 Fiscal Year 2026

Intel reported Q1 2026 revenue of $13.6 billion, a 7% increase year-over-year and $1.4 billion above its own guidance. Non-GAAP EPS reached $0.29, more than doubling the $0.13 from the prior year and significantly beating the breakeven consensus. The performance was spearheaded by the Data Center and AI (DCAI) segment, which surged 22% to $5.1 billion as CPUs became critical orchestration layers for AI workloads.

Note: Intel's FY'25 ended on December 27, 2025. Q1 FY'26 ended on March 28, 2026.

Foundry 18A Volume Ramp and Tesla Partnership

Intel achieved a major strategic milestone with the full volume production ramp of its 18A process node, with yields currently running ahead of internal projections. Management also confirmed that Tesla has become the first external customer for the subsequent "14A" production node. This confirms the technical viability of Intel's "Foundry First" strategy and strengthens its position as a primary geographic alternative to Asia-based manufacturing.

POTENTIAL UPSIDE & DOWNSIDE TO TREFIS PRICE

Below are key drivers of Intel's value that present opportunities for upside or downside to the current Trefis price estimate:

Data Center and AI (DCAI)


  • AI Infrastructure Orchestration: Intel's Xeon 6 processors are seeing rapid adoption as the control plane for AI clusters. DCAI revenue of $5.1 billion surpassed Trefis estimates by roughly 15%. If Intel continues to capture inference-related CPU demand, it could see sustained double-digit growth, though competition from custom hyperscaler silicon remains a primary downside risk.

  • Operating Margin Expansion: Non-GAAP operating margins improved to 12.3% from 5.4% a year ago. This was driven by a shift toward high-core-count server chips and better yields on the Intel 3 node. Maintaining these margins depends on the successful absorption of the 18A ramp costs in the coming quarters.

For additional details, select a division from the interactive Trefis split for Intel at the top of the page.

BUSINESS SUMMARY

Intel is a semiconductor giant undergoing a historic transformation, pivoting from a traditional chip designer to a dual-threat leader that operates a world-class external foundry while maintaining dominance in x86 computing.

SOURCES OF VALUE

The Client Computing Group (CCG) remains Intel's primary engine for cash flow, supported by the ongoing refresh cycle of the AI PC market.

AI PC Leadership and Market Share

Intel's CCG segment generated $7.7 billion in Q1, with AI PCs now making up over 60% of the client CPU mix. By integrating Neural Processing Units (NPUs) directly into its Core Ultra processors, Intel is forcing a replacement cycle that protects its market share against ARM-based competitors and keeps average selling prices high.

Advanced Packaging Ecosystem

Intel's leadership in Foveros and EMIB packaging is a unique moat. As AI chips become more complex, customers are increasingly using Intel's assembly services even when fabrication happens elsewhere. This high-margin service provides a recurring revenue stream that is less sensitive to the cyclical nature of traditional wafer sales.

KEY TRENDS

Shift Toward CPU-Led AI Inference

While GPUs dominate AI training, the focus is shifting toward "agentic AI" and inference, where Intel's CPUs serve as the essential orchestration layer. This structural shift in data center architecture is revitalizing the Xeon roadmap and allowing Intel to participate in the AI boom without directly competing with Nvidia in the high-end GPU space.

Geographic Supply Chain Diversification

Global hyperscalers and automotive leaders like Tesla are increasingly seeking "Western" manufacturing capacity to mitigate geopolitical risks. Intel's "Terafab" projects in the U.S. and Europe are positioning the company as the only viable scale alternative to TSMC, creating a long-term tailwind for the Foundry segment's external customer pipeline.

Aggressive Cost Restructuring

Intel is on track to realize $10 billion in cost savings by the end of 2026. The Q1 results reflected this discipline, as operating expenses were lower despite the expensive 18A ramp. This leaner operating model is designed to support a return to 40%+ non-GAAP gross margins even as the company maintains high capital expenditures.