|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 41.41 USD | +2.25% |
|
41.45 | +0.10% |
| 12-05 | Intel to Keep Networking, Communications Unit Following Strategic Review | MT |
| 12-05 | Ålandsbanken Welcomes Ericsson's Decision Not to Acquire NEX from Intel | FW |
Company Valuation: Intel Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 192,893 | 210,508 | 105,404 | 212,444 | 87,554 | 197,526 | - | - |
| Change | - | 9.13% | -49.93% | 101.55% | -58.79% | 125.6% | - | - |
| Enterprise Value (EV) 1 | 205,399 | 220,196 | 119,117 | 236,676 | 115,503 | 216,487 | 218,948 | 220,785 |
| Change | - | 7.2% | -45.9% | 98.69% | -51.2% | 87.43% | 1.14% | 0.84% |
| P/E ratio | 9.53x | 10.7x | 13.2x | 126x | -4.63x | -1,299x | 57,514x | 85.2x |
| PBR | 2.39x | 2.22x | 1.04x | 2.01x | 0.89x | 1.71x | 1.67x | 1.63x |
| PEG | - | -6.61x | -0.2x | -1.6x | 0x | 13.1x | -562x | 0x |
| Capitalization / Revenue | 2.48x | 2.82x | 1.67x | 3.92x | 1.65x | 3.76x | 3.67x | 3.5x |
| EV / Revenue | 2.64x | 2.95x | 1.89x | 4.36x | 2.18x | 4.12x | 4.07x | 3.91x |
| EV / EBITDA | 5.69x | 6.77x | 6.25x | 18.9x | 10.4x | 16.6x | 13.5x | 10.6x |
| EV / EBIT | 8.12x | 9.92x | 15x | 50.7x | -455x | 85.3x | 47.1x | 28.8x |
| EV / FCF | 9.72x | 19.6x | -12.7x | -16.6x | -7.38x | -24.1x | -113x | 344x |
| FCF Yield | 10.3% | 5.11% | -7.9% | -6.03% | -13.6% | -4.15% | -0.89% | 0.29% |
| Dividend per Share 2 | 1.32 | 1.46 | 1.46 | 0.74 | 0.38 | - | - | - |
| Rate of return | 2.8% | 2.82% | 5.72% | 1.47% | 1.87% | - | - | - |
| EPS 2 | 4.94 | 4.86 | 1.94 | 0.4 | -4.38 | -0.0319 | 0.00072 | 0.4858 |
| Distribution rate | 26.7% | 30% | 75.3% | 185% | -8.68% | - | - | - |
| Net sales 1 | 77,867 | 74,718 | 63,054 | 54,228 | 53,101 | 52,552 | 53,824 | 56,489 |
| EBITDA 1 | 36,115 | 32,505 | 19,045 | 12,514 | 11,125 | 13,044 | 16,254 | 20,841 |
| EBIT 1 | 25,292 | 22,205 | 7,917 | 4,667 | -254 | 2,538 | 4,646 | 7,660 |
| Net income 1 | 20,899 | 19,868 | 8,014 | 1,689 | -18,756 | -42.43 | 390.6 | 3,229 |
| Net Debt 1 | 12,506 | 9,688 | 13,713 | 24,232 | 27,949 | 18,961 | 21,422 | 23,259 |
| Reference price 2 | 47.07 | 51.76 | 25.54 | 50.39 | 20.30 | 41.41 | 41.41 | 41.41 |
| Nbr of stocks (in thousands) | 4,098,000 | 4,067,000 | 4,127,000 | 4,216,000 | 4,313,000 | 4,770,000 | - | - |
| Announcement Date | 1/21/21 | 1/26/22 | 1/26/23 | 1/25/24 | 1/30/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1298.93x | 4.12x | 16.6x | -.--% | 198B | |
| 39.72x | 20.47x | 32.2x | 0.02% | 4,432B | |
| 91.76x | 29.79x | 44.78x | 0.6% | 1,843B | |
| 22.89x | 9.57x | 13.88x | 1.36% | 1,210B | |
| 86.01x | 10.27x | 50.09x | -.--% | 355B | |
| 14.98x | 4.7x | 7.63x | 0.2% | 266B | |
| 10.2x | 3.93x | 6.41x | 0.34% | 255B | |
| 18.03x | 4.16x | 11.43x | 2.06% | 187B | |
| 33.31x | 9.91x | 21.71x | 3.01% | 166B | |
| 155.13x | 30.21x | 63.68x | -.--% | 150B | |
| Average | -82.69x | 12.71x | 26.84x | 0.76% | 906.11B | |
| Weighted average by Cap. | 20.47x | 18.86x | 31.13x | 0.43% |
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
- Equities
- INTC Stock
- Valuation Intel Corporation
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