|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 103.12 USD | -6.12% |
|
102.86 | -0.26% |
| 07-13 | Tech Down on AI Fears -- Tech Roundup | DJ |
| 07-13 | Chip Makers Weigh on Nasdaq Composite; Oil Rises | DJ |
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 | 518,281 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 200.15% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 537,493 | 520,674 | 507,684 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 195.58% | -3.13% | -2.49% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -283x | 102x | 71.3x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.19x | 4x | 3.54x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -1x | -0x | 1.7x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 8.81x | 7.85x | 6.98x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.13x | 7.89x | 6.84x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 27.2x | 20.5x | 16.7x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 72.2x | 48.5x | 34.3x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -293x | 179x | 83x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.34% | 0.56% | 1.21% |
| 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 | -0.3646 | 1.014 | 1.446 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 58,860 | 66,022 | 74,219 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 19,773 | 25,418 | 30,336 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 7,440 | 10,728 | 14,816 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -1,768 | 5,449 | 8,765 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 19,212 | 2,393 | -10,598 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 103.12 | 103.12 | 103.12 |
| 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, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -295.83x | 9.73x | 28.95x | -.--% | 552B | |
| 22.38x | 12.6x | 18.69x | 0.36% | 5,110B | |
| 24.17x | 11.5x | 15.53x | 1.06% | 1,951B | |
| 44.09x | 18.18x | 26.76x | 0.65% | 1,903B | |
| 13.47x | 8.2x | 9.93x | 0.05% | 1,106B | |
| 6.73x | 3.98x | 4.78x | 0.26% | 1,058B | |
| 103.09x | 18.1x | 67.71x | -.--% | 910B | |
| 266.98x | 57.15x | 120.98x | -.--% | 345B | |
| 40.55x | 13.86x | 26.57x | 1.85% | 283B | |
| 7.84x | 4.07x | 4.95x | 1.24% | 261B | |
| Average | 23.35x | 15.74x | 32.49x | 0.55% | 1,348B | |
| Weighted average by Cap. | 22.53x | 13.45x | 23.81x | 0.47% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition