|
Market Closed -
Nasdaq
16:00:00 2026-10-30 EDT
|
Pre-market 06:38:52 | |||
| 65.76 USD | -28.58% |
|
65.35 | -0.62% |
| 06:36am | Apple's healthier core | RE |
| 06:35am | MORNING BID AMERICAS-Apple's healthier core | 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 | 349,514 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 102.41% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 377,094 | 366,358 | 362,739 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 107.37% | -2.85% | -0.99% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -28.7x | 47.4x | 27x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 3.05x | 2.6x | 2.33x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 0.4x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 5.65x | 5.04x | 4.19x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 6.1x | 5.28x | 4.35x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 17.2x | 14.1x | 10.7x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 40.1x | 31.4x | 19.5x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | 3,906x | -88.1x | 89.2x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | 0.03% | -1.14% | 1.12% |
| 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 | -2.293 | 1.387 | 2.432 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 61,849 | 69,351 | 83,343 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 21,938 | 25,902 | 33,832 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,394 | 11,680 | 18,622 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -10,686 | 7,607 | 13,153 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 27,579 | 16,843 | 13,225 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 65.76 | 65.76 | 65.76 |
| Nbr of stocks (in thousands) | 4,067,000 | 4,127,000 | 4,216,000 | 4,313,000 | 4,770,000 | 5,315,000 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -28.67x | 6.1x | 17.19x | -.--% | 350B | |
| 20.47x | 11.66x | 17.59x | 0.37% | 4,941B | |
| 21.47x | 10.52x | 14.2x | 1.14% | 1,884B | |
| 35.2x | 14.92x | 21.91x | 0.8% | 1,557B | |
| 5.11x | 3.13x | 3.49x | 0.07% | 1,001B | |
| 87.75x | 15.93x | 60.42x | -.--% | 824B | |
| 3.87x | 2.44x | 2.95x | 1.97% | 775B | |
| 33.2x | 12.47x | 22.71x | 1.92% | 275B | |
| 164.09x | 35.56x | 72.44x | -.--% | 220B | |
| Average | 38.05x | 12.52x | 25.88x | 0.7% | 1,314B | |
| Weighted average by Cap. | 26.38x | 11.18x | 19.58x | 0.62% |
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
