SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Strategies & Market Trends : Free Cash Flow as Value Criterion
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
To: jbe who wrote (96)11/2/1997 11:18:00 PM
From: Andrew   of 253
 
Intel Discounted Future FCF Valuation
(see previous post for explanation)

Dollar figures in Millions

Category 1995 1996 1997

Net Earn. 3566 5157 7170
D&A 1371 1888 2200
Cap. Exp. -3550 -3024 -4450

FCF 1387 4021 4920
Options Cost -1000 -1300 -3000(???)
New FCF 387 2721 1920

# Shares 1642 1642 1636

Valuation (without options cost)

7%: $47
10%: $57
15%: $79

Valuation (with options cost)

7%: $18
10%: $22
15%: $31

Andrew
Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  

HomeMailHotSubjectMarksPeopleMarksKeepersSettings
Terms Of UseContact UsCopyright/IP PolicyPrivacy PolicyAbout UsFAQAdvertise on SI
© 2025 Knight Sac Media.  Data provided by Twelve Data, Alpha Vantage, and CityFALCON News