|
End-of-day quote
Thailand S.E.
2026-09-10
|
5-day change | 1st Jan Change | ||
| 3.460 USD | +1.17% |
|
0.00% | - |
| 04:56pm | Atsign and Intel Corporation Solve the Edge Ai Encryption Conundrum | CI |
| 03:46pm | Silver Lake, Intel-backed Altera prepares IPO that could raise over $2 billion as early as 2026, sources say | RE |
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 | 558,241 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 223.29% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 580,871 | 579,814 | 569,183 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 219.44% | -0.18% | -1.83% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -43.5x | 63.2x | 49.3x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.55x | 4.21x | 3.7x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.8x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 8.85x | 7.82x | 6.77x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.21x | 8.12x | 6.91x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 25.7x | 20.5x | 16.3x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 60.3x | 43.6x | 30.3x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -447x | -459x | 139x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.22% | -0.22% | 0.72% |
| 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 | -2.308 | 1.589 | 2.033 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,046 | 71,424 | 82,422 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 22,638 | 28,296 | 34,814 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,630 | 13,284 | 18,755 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,805 | 8,051 | 13,202 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 22,630 | 21,573 | 10,942 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 100.32 | 100.32 | 100.32 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.5x | 12.75x | 19.31x | 0.34% | 5,401B | |
| 22.96x | 11.27x | 15.28x | 1.1% | 2,029B | |
| 39.53x | 16.6x | 24.38x | 0.71% | 1,734B | |
| 14.14x | 8.62x | 10.41x | 0.05% | 1,161B | |
| 5.31x | 3.39x | 4.09x | 0.2% | 1,009B | |
| 91.16x | 16.49x | 62.61x | -.--% | 851B | |
| -46.03x | 9.21x | 25.66x | -.--% | 558B | |
| 211.34x | 45.84x | 93.47x | -.--% | 282B | |
| Average | 45.11x | 15.52x | 31.90x | 0.3% | 1,628B | |
| Weighted average by Cap. | 28.40x | 12.75x | 22.09x | 0.43% |
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
- INTEL80 Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
