INTC · Forward model · All Other
What has to happen in All Other
Model as of
This page changes All Other inside the complete INTC model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.
Shares this vertical and portfolio case. Slider and horizon edits stay in your browser.
All Other
Basis quarter$701M
Final quarter$822M
Implied CAGR+3%
Final revenue mix4%
A residual bucket of unlike businesses rather than a business: Mobileye at $507M in 2026 Q2, IMS multi-beam mask writing tools, and start-ups. The line halved when Altera was deconsolidated on 12 September 2025, which is why the 2025 Q4 print of $574M sits so far below the $1,113M of 2024 Q4. The projection starts from the post-Altera base and grows with Mobileye, not with Intel.
Last four quarters
2025 Q3
$993M
Reported
2025 Q4
$574M
Reported
2026 Q1
$628M
Reported
2026 Q2
$701M
Reported
MobileyeIMS multi-beam mask writing toolsStart-up businessesAltera, consolidated through 11 September 2025
Sequential growth
+0.8%/qtr
decaying toward +0.8%
+0.8% into 2026 Q3. Mobileye revenue was flat year over year at $507M; nothing here is compounding.
All Other
Latest: $822M (2031Q2E)
| Period | Value |
|---|---|
| 2024Q1 | $643M |
| 2024Q2 | $881M |
| 2024Q3 | $964M |
| 2024Q4 | $1.11B |
| 2025Q1 | $943M |
| 2025Q2 | $1.05B |
| 2025Q3 | $993M |
| 2025Q4 | $574M |
| 2026Q1 | $628M |
| 2026Q2 | $701M |
| 2026Q3E | $707M |
| 2026Q4E | $712M |
| 2027Q1E | $718M |
| 2027Q2E | $724M |
| 2027Q3E | $729M |
| 2027Q4E | $735M |
| 2028Q1E | $741M |
| 2028Q2E | $747M |
| 2028Q3E | $753M |
| 2028Q4E | $759M |
| 2029Q1E | $765M |
| 2029Q2E | $771M |
| 2029Q3E | $778M |
| 2029Q4E | $784M |
| 2030Q1E | $790M |
| 2030Q2E | $796M |
| 2030Q3E | $803M |
| 2030Q4E | $809M |
| 2031Q1E | $816M |
| 2031Q2E | $822M |
Assumptions & reasoning
- The 2025 Q4 fall is a structural break from the Altera deconsolidation, not a seasonal trough; any growth path has to start from the post-Altera base of $574M to $701M a quarter.
- Mobileye is separately listed and consolidated, so this line carries a business whose product cycle Intel does not control and whose margins are cyclical.
- The 32.8% EBITDA margin is the disclosed 33% segment operating margin ($230M on $701M) and glides down to an assumed 18%, because one quarter at 33% on a residual bucket is not a run rate.