Valuation Intel Corporation Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 11:36:00 2026-06-12 EDT			5-day change	1st Jan Change
122.19 ^USD	+9.59%		+15.13%	+235.23%

06-12	S&P 500 volatile in choppy trading; Mideast deal, SpaceX debut in focus	RE
06-12	Analyst recommendations: Adobe, CME Group, Nvidia, Flutter…

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	626,089	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	262.58%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	636,225	626,232	614,798
Change	-	-45.34%	97.27%	-51.52%	57.44%	249.88%	-1.57%	-1.83%
P/E Ratio	10.7x	13.4x	127x	-4.63x	-603x	-358x	137x	105x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	5.03x	4.78x	4.28x
PEG	-	-0.2x	-1.6x	0x	6.1x	-1x	-0x	3.4x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	10.7x	9.59x	8.7x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	10.8x	9.6x	8.54x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	32.3x	25.1x	21.4x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	86.6x	60.6x	45.5x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-1,078x	286x	167x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.09%	0.35%	0.6%
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	-0.348	0.907	1.187
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	58,705	65,253	71,968
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	19,727	24,936	28,739
EBIT ¹	22,205	7,917	4,667	-254	2,916	7,350	10,328	13,511
Net income ¹	19,868	8,014	1,689	-18,756	-267	-1,713	5,139	7,365
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	10,137	142.7	-11,291
Reference price ²	51.94	25.94	50.76	20.30	36.20	124.57	124.57	124.57
Nbr of stocks (in thousands)	4,067,000	4,127,000	4,216,000	4,313,000	4,770,000	5,026,000	-	-
Announcement Date	1/26/22	1/26/23	1/25/24	1/30/25	1/22/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	21.91x	12.28x	18.31x	0.37%	4,970B
BROADCOM INC.	42.28x	17.41x	25.57x	0.68%	1,818B
MICRON TECHNOLOGY, INC.	16.6x	9.62x	11.64x	0.05%	1,107B
SK HYNIX INC.	7.11x	4.02x	4.94x	0.24%	1,005B
AMD (ADVANCED MICRO DEVICES)	94.2x	16.61x	62.69x	-.--%	834B
ARM HOLDINGS PLC	312.42x	67.38x	142.83x	-.--%	407B
TEXAS INSTRUMENTS INCORPORATED	39.18x	13.42x	25.79x	1.91%	274B
KIOXIA HOLDINGS CORPORATION	85.37x	19.97x	40.58x	-.--%	277B
MARVELL TECHNOLOGY GROUP LTD	151.33x	21.25x	56.51x	0.09%	245B
Average	85.60x	20.22x	43.21x	0.37%	1,215B
Weighted average by Cap.	44.66x	14.91x	27.24x	0.36%