GDS
GDS Holdings Limited
GDS has lower modeled downside risk, despite its lower overall score.
INTC
Intel Corporation
INTC has the edge over GDS overall, supported by stronger fundamentals and stronger modeled upside.
GDS Fundamentals
| Metric | Status |
|---|---|
| Stable | |
| Healthy | |
| Weak | |
| Weak |
GDS's profitability is currently healthy, and its revenue is stable, but its cash flow and balance sheet are weak.
INTC Fundamentals
| Metric | Status |
|---|---|
| Healthy | |
| Under pressure | |
| Healthy | |
| Healthy |
INTC's revenue, cash flow and balance sheet are currently healthy, but its profitability is under pressure.
GDS PE Valuation
| Level | PE | Price | Vs current |
|---|---|---|---|
| Current | 9.8x | $20.05 | — |
| Cheap | 11x | $22.42 | +12% |
| Fair | 21x | $43.89 | +119% |
| Expensive | 52x | $106 | +430% |
Historical ranges are pointers, not guarantees.
GDS's PE is 9.8x, but its earnings don't support one, so it isn't a reliable read right now.
INTC PE Valuation
INTC has no meaningful PE right now: it lost money over the past year.
GDS Forward outlook
| Metric | Outlook |
|---|---|
| -- | |
| Returning to profit | |
| Growth | |
| Improving | |
| Limited | |
| High |
Analysts expect GDS to return to profit, with revenue growing.
INTC Forward outlook
| Metric | Outlook |
|---|---|
| -- | |
| Strong growth | |
| Growth | |
| Strongly improving | |
| Broad | |
| Low |
Analysts expect earnings and revenue growth for INTC, with profitability improving. However, they disagree widely on these estimates.
GDS Earnings Per Share
| Quarter | TTM EPS | YoY |
|---|---|---|
| Q3 2024 | -$3.24 | -$2.14 |
| Q2 2024 | -$3.43 | -$2.40 |
| Q1 2024 | -$3.43 | -$2.27 |
| Q4 2023 | -$3.54 | -$2.30 |
| Q3 2023 | -$1.10 | +$0.27 |
| Q2 2023 | -$1.03 | +$0.33 |
| Q1 2023 | -$1.16 | +$0.14 |
| Q4 2022 | -$1.24 | -$0.16 |
GDS has the stronger earnings trend. Trailing diluted EPS is down 40% for GDS versus INTC down 24,000%.
INTC Earnings Per Share
| Quarter | TTM EPS | YoY |
|---|---|---|
| Forward | $1.41 | — |
| Q3 2026 | -$2.39 | -24000% |
| Q2 2026 | -$2.09 | +$2.68 |
| Q1 2026 | -$0.60 | +$3.88 |
| Q4 2025 | -$0.06 | +$4.32 |
| Q3 2025 | $0.01 | +$3.72 |
| Q2 2025 | -$4.77 | -2088% |
| Q1 2025 | -$4.48 | -562% |
| Q4 2024 | -$4.38 | -1195% |
INTC has swung to a loss: it lost $2.39 per share over the past year, after a profit the year before.
GDS Quarterly Revenue
| Quarter | Revenue | YoY |
|---|---|---|
| Q2 2026 | $462.1M | +6.2% |
| Q1 2026 | $505.3M | +24% |
| Q4 2025 | $438.5M | +54% |
| Q3 2025 | $433.3M | +10% |
| Q2 2025 | $435.2M | +2.6% |
| Q1 2025 | $408.7M | +3.6% |
| Q4 2024 | $285.5M | -26% |
| Q3 2024 | $393.1M | +4% |
GDS has the edge over INTC on sales, with more consistent year-over-year improvement.
| Quarter | Margin | YoY |
|---|---|---|
| Q2 2026 | 14% | -0.1 points |
| Q1 2026 | 27% | +14 points |
| Q4 2025 | 13% | -3.5 points |
| Q3 2025 | 13% | +0.9 points |
| Q2 2025 | 14% | +3.1 points |
| Q1 2025 | 13% | +5.1 points |
| Q4 2024 | 17% | +132 points |
| Q3 2024 | 12% | +8.4 points |
GDS's operating margin was 14% last quarter, about level with the same quarter a year ago.
INTC Quarterly Revenue
| Quarter | Revenue | YoY |
|---|---|---|
| Q3 2026 | $16.5B | +21% |
| Q2 2026 | $16.1B | +25% |
| Q1 2026 | $13.6B | +7.2% |
| Q4 2025 | $13.7B | -4.1% |
| Q3 2025 | $13.7B | +2.8% |
| Q2 2025 | $12.9B | +0.2% |
| Q1 2025 | $12.7B | -0.4% |
| Q4 2024 | $14.3B | -7.4% |
INTC's revenue is recovering but still below its 2021 peak: $16.5B last quarter, up 21% from the same quarter a year ago.
| Quarter | Margin | YoY |
|---|---|---|
| Q3 2026 | 15% | +10 points |
| Q2 2026 | 11% | +36 points |
| Q1 2026 | -23% | -21 points |
| Q4 2025 | 4.2% | +1.4 points |
| Q3 2025 | 5% | +73 points |
| Q2 2025 | -25% | -9.4 points |
| Q1 2025 | -2.4% | +6 points |
| Q4 2024 | 2.9% | -14 points |
INTC has the edge over GDS on profitability, with a higher operating margin.
GDS Free Cash Flow
| Quarter | Free cash flow | YoY |
|---|---|---|
| Q2 2026 | $24.3M | +$78.4M |
| Q1 2026 | -$48.4M | -$14M |
| Q4 2025 | -$2M | -100% |
| Q3 2025 | -$102.8M | -$80.8M |
| Q2 2025 | -$54.1M | +$172M |
| Q1 2025 | -$34.4M | +$125.9M |
| Q4 2024 | $625.5M | +$680.8M |
| Q3 2024 | -$22M | +$123.3M |
GDS has burned cash in almost every quarter: −$129M over the past year, against $515M the year before.
INTC Free Cash Flow
| Quarter | Free cash flow | YoY |
|---|---|---|
| Q3 2026 | $1.1B | +774% |
| Q2 2026 | $4.5B | +$6B |
| Q1 2026 | -$2.5B | +$1.8B |
| Q4 2025 | $800M | +$3.5B |
| Q3 2025 | $121M | +$2.5B |
| Q2 2025 | -$1.5B | +$1.9B |
| Q1 2025 | -$4.4B | +$2.8B |
| Q4 2024 | -$2.7B | -$597M |
INTC has the edge over GDS on cash generation, producing positive trailing cash flow while its opponent burns cash.
GDS Total Shares
| Period | Change % | Net change |
|---|---|---|
| Quarterly | +2.2% | +5.5M shares |
| 1 year | +15% | +34.8M shares |
| 3 years | +41% | +76.1M shares |
| 5 years | +44% | +78.8M shares |
GDS has the edge over INTC on shareholder dilution, with a more favorable share count trend.
| Quarter | Spent |
|---|---|
| Q2 2026 | — |
| Q1 2026 | — |
| Q4 2025 | — |
| Q3 2025 | — |
| Q2 2025 | — |
| Q1 2025 | — |
| Q4 2024 | — |
| Q3 2024 | — |
GDS hasn't bought back shares in the past year.
INTC Total Shares
| Period | Change % | Net change |
|---|---|---|
| Quarterly | +4% | +203M shares |
| 1 year | +17% | +776M shares |
| 3 years | +25% | +1.1B shares |
| 5 years | +30% | +1.2B shares |
| Available history | +19% | +834M shares |
INTC has 5.3B diluted shares, up 17% from a year ago.
| Quarter | Spent |
|---|---|
| Q4 2022 | — |
| Q3 2022 | — |
| Q2 2022 | — |
| Q1 2022 | — |
| Q4 2021 | — |
| Q3 2021 | — |
| Q2 2021 | $114M |
| Q1 2021 | $2.3B |
GDS Net Leverage
| Quarter | Net Leverage | Status |
|---|---|---|
| Q2 2026 | 5.8x | High |
| Q1 2026 | 5.7x | High |
| Q4 2025 | 5.5x | High |
| Q3 2025 | 4.6x | High |
| Q2 2025 | 5.9x | High |
| Q1 2025 | 6.3x | High |
| Q4 2024 | 8.0x | High |
| Q3 2024 | 25.7x | High |
GDS's net debt is about 5.8 years of its operating earnings (EBITDA), down from 5.9 years a year ago.
INTC Net Leverage
| Quarter | Net Leverage | Status |
|---|---|---|
| Q3 2026 | 2.0x | Healthy |
| Q2 2026 | 3.1x | Elevated |
| Q1 2026 | 3.9x | Elevated |
| Q4 2025 | 3.4x | Elevated |
| Q3 2025 | 4.0x | Elevated |
| Q1 2025 | 69.6x | High |
| Q3 2024 | 23.8x | High |
| Q2 2024 | 4.3x | High |
INTC has the edge over GDS on leverage, with a lower net debt burden relative to earnings.
GDS Weekly Momentum
| Metric | Value | Status |
|---|---|---|
| RSI | 30.5 | Neutral |
| Stochastic | 7.0 | Oversold |
GDS's weekly RSI is 31 (neutral) and its Stochastic is 7 (oversold).
INTC Weekly Momentum
| Metric | Value | Status |
|---|---|---|
| RSI | 38.1 | Neutral |
| Stochastic | 7.7 | Oversold |
INTC's weekly RSI is 38 (neutral) and its Stochastic is 8 (oversold).
GDS PE vs Technology Sector
| Metric | GDS | Sector median | Relative |
|---|---|---|---|
| PE | 9.8x | 28x | 65% below |
| PE % | 0 | 35 | 35 pts below |
GDS is trading at 9.8x earnings, a 65% discount to the Technology sector's median of 28x, though its earnings don't support one.
INTC PE vs Technology Sector
| Metric | INTC | Sector median | Relative |
|---|---|---|---|
| PE | N/A | 28x | — |
INTC has no meaningful PE right now: it lost money over the past year.
GDS Weekly Moving Averages
| Moving average | MA price | Relative |
|---|---|---|
| 8 week MA | $25.1 | 20% below |
| 20 week MA | $29.3 | 32% below |
| 50 week MA | $35.6 | 44% below |
| 100 week MA | $33.1 | 39% below |
| 200 week MA | $23.0 | 13% below |
GDS is in a downtrend: it's below all five of its weekly moving averages, and 13% below its 200-week average.
INTC Weekly Moving Averages
| Moving average | MA price | Relative |
|---|---|---|
| 8 week MA | $88.4 | 31% below |
| 20 week MA | $95.3 | 36% below |
| 50 week MA | $79.3 | 23% below |
| 100 week MA | $52.1 | 18% above |
| 200 week MA | $42.5 | 44% above |
INTC has the edge over GDS on trend strength, trading above more of its moving averages.
GDS Yearly ROI
| Year | Start price | End price | ROI |
|---|---|---|---|
| 2020 | $51.7 | $91.3 | +77% |
| 2021 | $91.3 | $47.1 | -48% |
| 2022 | $47.1 | $19.4 | -59% |
| 2023 | $19.4 | $9.12 | -53% |
| 2024 | $9.12 | $22.3 | +144% |
| 2025 | $22.3 | $35.4 | +59% |
| 2026 YTD | $35.4 | $20.1 | -43% |
GDS's yearly returns have swung widely, from +144% in 2024 to −59% in 2022. It's down 43% so far in 2026.
INTC Yearly ROI
| Year | Start price | End price | ROI |
|---|---|---|---|
| 2020 | $60.1 | $47.1 | -22% |
| 2021 | $47.1 | $51.3 | +9% |
| 2022 | $51.3 | $26.1 | -49% |
| 2023 | $26.1 | $50.3 | +93% |
| 2024 | $50.3 | $20.3 | -60% |
| 2025 | $20.3 | $36.2 | +78% |
| 2026 YTD | $36.2 | $61.2 | +69% |
INTC has the edge over GDS on returns for 2026, with the stronger performance.