|
Market Closed -
Swiss Exchange
11:36:46 2026-09-16 EDT
|
After hours 20:00:00 | |||
| 101.72 USD | +2.96% |
|
102.68 | +0.94% |
| 06:56pm | US stocks end mostly lower after Fed hikes interest rates | RE |
| 09-16 | Trading Day: Lift off! | 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 | 530,970 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 207.5% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 553,600 | 552,543 | 541,912 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 204.44% | -0.19% | -1.92% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -43.8x | 63.9x | 49.7x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.58x | 4.24x | 3.73x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.7x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 8.42x | 7.37x | 6.43x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 8.78x | 7.67x | 6.57x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 24.4x | 19.3x | 15.6x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 57x | 41.3x | 28.9x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -426x | -362x | 109x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.23% | -0.28% | 0.91% |
| 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 | 1.581 | 2.033 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,077 | 72,007 | 82,533 |
| 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 | 9,707 | 13,376 | 18,732 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,805 | 8,000 | 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 | 101.05 | 101.05 | 101.05 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.34x | 12.07x | 18.28x | 0.36% | 5,123B | |
| 22.21x | 10.89x | 14.76x | 1.14% | 1,939B | |
| 36.8x | 15.52x | 22.8x | 0.77% | 1,620B | |
| 12.76x | 7.74x | 9.35x | 0.06% | 1,048B | |
| 4.84x | 3.05x | 3.69x | 0.21% | 904B | |
| 88.2x | 15.93x | 60.55x | -.--% | 823B | |
| -42.09x | 8.45x | 23.53x | -.--% | 510B | |
| 191.82x | 41.98x | 85.51x | -.--% | 258B | |
| Average | 41.99x | 14.45x | 29.81x | 0.32% | 1,528B | |
| Weighted average by Cap. | 27.03x | 12.04x | 20.96x | 0.45% |
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
- INTC Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
