|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 117.81 USD | +10.06% |
|
+4.46% | +216.44% |
| 12:15pm | Wall Street indexes jump as Trump says strikes against Iran canceled | RE |
| 12:03pm | Blue chips shrug off ECB rate rise and Iran worry | AN |
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 | 537,983 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 211.56% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 548,120 | 538,126 | 526,692 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 201.42% | -1.82% | -2.12% |
| P/E Ratio | 10.7x | 13.4x | 127x | -4.63x | -603x | -306x | 119x | 90.2x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.32x | 4.11x | 3.68x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -1x | -0x | 2.8x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 9.16x | 8.25x | 7.48x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.34x | 8.25x | 7.32x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 27.8x | 21.7x | 18.3x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 74.6x | 52.2x | 39x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -929x | 246x | 143x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.11% | 0.41% | 0.7% |
| 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 | -0.3493 | 0.8993 | 1.187 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 58,704 | 65,232 | 71,960 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 19,716 | 24,823 | 28,744 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 7,346 | 10,300 | 13,513 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -1,720 | 5,097 | 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 | 107.04 | 107.04 | 107.04 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -306.43x | 9.34x | 27.8x | -.--% | 538B | |
| 21.4x | 11.99x | 17.87x | 0.38% | 4,854B | |
| 41.24x | 16.93x | 24.91x | 0.7% | 1,770B | |
| 15.08x | 8.73x | 10.55x | 0.06% | 1,006B | |
| 6.8x | 3.84x | 4.71x | 0.25% | 955B | |
| 83.31x | 14.65x | 55.47x | -.--% | 738B | |
| 252.22x | 54.25x | 115.01x | -.--% | 328B | |
| 36.69x | 12.59x | 24.2x | 2.04% | 257B | |
| 74.12x | 17.37x | 35.3x | -.--% | 240B | |
| 136.68x | 19.2x | 50.86x | 0.1% | 221B | |
| Average | 36.11x | 16.89x | 36.67x | 0.35% | 1,091B | |
| Weighted average by Cap. | 21.58x | 13.38x | 24.35x | 0.36% |
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
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
