|
Market Closed -
Deutsche Boerse AG
15:18:53 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 14.90 EUR | +5.67% |
|
-3.25% | +163.72% |
| 05:24pm | Intel to Acquire Classiq to Build Quantum Computing Platform | MT |
| 04:59pm | Nasdaq, S&P 500 Snap 2-Day Decline as Anthropic IPO Filing Lifts Mood | MT |
Company Valuation: Intel Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 211,240 | 107,054 | 214,004 | 87,554 | 172,674 | 456,934 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 164.62% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 478,245 | 479,755 | 477,853 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 163% | 0.32% | -0.4% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -37.7x | 53.4x | 40.7x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.01x | 3.6x | 3.12x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.3x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 7.23x | 6.25x | 5.43x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 7.57x | 6.57x | 5.68x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 21.1x | 16.8x | 13.8x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 49x | 34.6x | 24.5x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -417x | -438x | 80.3x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.24% | -0.23% | 1.25% |
| Dividend per Share 2 | 1.46 | 1.46 | 0.74 | 0.38 | - | - | - | - |
| Rate of return | 2.81% | 5.63% | 1.46% | 1.87% | - | - | - | - |
| EPS 2 | 4.86 | 1.94 | 0.4 | -4.38 | -0.06 | -2.309 | 1.628 | 2.138 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,174 | 73,059 | 84,182 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 22,658 | 28,598 | 34,667 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,765 | 13,848 | 19,514 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,807 | 8,234 | 13,490 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 21,311 | 22,821 | 20,919 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 86.96 | 86.96 | 86.96 |
| Nbr of stocks (in thousands) | 4,067,000 | 4,127,000 | 4,216,000 | 4,313,000 | 4,770,000 | 5,254,526 | - | - |
| Announcement Date | 1/26/22 | 1/26/23 | 1/25/24 | 1/30/25 | 1/22/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.1x | 12.03x | 18.14x | 0.36% | 5,094B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 34.71x | 14.72x | 21.62x | 0.81% | 1,536B | |
| 5.07x | 3.1x | 3.45x | 0.07% | 993B | |
| 90.54x | 16.32x | 61.89x | -.--% | 844B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 703B | |
| -37.67x | 7.57x | 21.11x | -.--% | 457B | |
| 31.42x | 11.81x | 21.51x | 2.03% | 260B | |
| Average | 21.30x | 9.79x | 20.59x | 0.58% | 1,473B | |
| Weighted average by Cap. | 23.49x | 10.94x | 19.15x | 0.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- INTC Stock
- INL1 Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
