|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 127.02 USD | -9.03% |
|
126.40 | -0.49% |
| 07-01 | Tech Down as AI Wobbles Return - Tech Roundup | DJ |
| 07-01 | Startup Oxmiq raises $35 million to build chip architecture to lower cost of AI | 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 | 638,403 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 269.72% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 651,094 | 641,170 | 628,513 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 258.05% | -1.52% | -1.97% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -366x | 139x | 104x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 5.13x | 4.88x | 4.37x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -1x | -0x | 3.1x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 10.9x | 9.75x | 8.76x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 11.1x | 9.79x | 8.63x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 33x | 25.7x | 21.9x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 88.7x | 61.5x | 45.3x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -430x | 343x | 166x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.23% | 0.29% | 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 | -0.3466 | 0.9152 | 1.222 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 58,704 | 65,483 | 72,867 |
| 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 | 7,344 | 10,424 | 13,862 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -1,820 | 5,092 | 7,862 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 12,692 | 2,768 | -9,890 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 127.02 | 127.02 | 127.02 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -402.81x | 12.17x | 36.22x | -.--% | 702B | |
| 21.24x | 11.94x | 17.7x | 0.38% | 4,846B | |
| 24.32x | 11.51x | 15.66x | 1.04% | 1,964B | |
| 41.64x | 17.18x | 25.29x | 0.69% | 1,797B | |
| 15.87x | 9.73x | 11.77x | 0.05% | 1,304B | |
| 8.37x | 4.89x | 5.92x | 0.21% | 1,212B | |
| 108.13x | 18.89x | 70.79x | -.--% | 947B | |
| 290.98x | 62.63x | 132.78x | -.--% | 379B | |
| 9.29x | 4.85x | 5.93x | 1.06% | 301B | |
| 38.8x | 13.28x | 25.46x | 1.93% | 271B | |
| Average | 15.58x | 16.71x | 34.75x | 0.54% | 1,372B | |
| Weighted average by Cap. | 14.55x | 13.49x | 24.48x | 0.46% |
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
