← INTC
/
Intel Foundry Services — Scenario Model
Blue = input assumption
|
Black = computed
Intel Foundry Services — Scenario Model
Current Price
$43
Intel Foundry Services Component
$0/sh
Market Implies
0% chance of upside scenarios
Scenario Overview
Scenario
EV
$/sh
Prob
Revenue
Ebit Margin %
External %
Fcf
Key Gate
super bull
$0B
$0
0%
—
bull
$0B
$0
0%
—
base
$0B
$0
0%
—
bear
$0B
$0
0%
—
severe bear
$0B
$0
0%
—
Full Year-by-Year Models
Blue = input
· Black = computed · Click to expand
SUPER BULL
EV: $0B · $0/sh · 0%
$0B
BULL
EV: $0B · $0/sh · 0%
$0B
BASE
EV: $0B · $0/sh · 0%
$0B
BEAR
EV: $0B · $0/sh · 0%
$0B
SEVERE BEAR
EV: $0B · $0/sh · 0%
$0B