Valuation Intel Corporation Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 11:30:41 2026-06-23 EDT			5-day change	1st Jan Change
105.25 ^CHF	-7.97%		+11.71%	+205.96%

06-24	Global markets live: Qualcomm, Apple, SK Hynix, Eli Lilly, FedEx, Nike…
06-24	Apple-Intel chip deal makes strategic sense but production is years away	RE

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	662,980	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	283.95%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	673,116	663,122	651,689
Change	-	-45.34%	97.27%	-51.52%	57.44%	270.16%	-1.48%	-1.72%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-380x	144x	108x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	5.32x	5.06x	4.53x
PEG	-	-0.2x	-1.6x	0x	6.1x	-1x	-0x	3.2x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	11.3x	10.1x	9.19x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	11.5x	10.1x	9.03x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	34.1x	26.6x	22.7x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	91.5x	64x	47.7x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-460x	376x	172x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.22%	0.27%	0.58%
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	58,714	65,341	72,144
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	7,355	10,363	13,651
Net income ¹	19,868	8,014	1,689	-18,756	-267	-1,704	5,183	7,533
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	131.65	131.65	131.65
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	21.36x	11.96x	17.83x	0.38%	4,845B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	25.25x	11.93x	16.26x	0.99%	2,039B
BROADCOM INC.	42.07x	17.32x	25.45x	0.69%	1,809B
MICRON TECHNOLOGY, INC.	16.98x	10.1x	12.4x	0.05%	1,186B
SK HYNIX INC.	8.22x	4.77x	5.84x	0.22%	1,180B
AMD (ADVANCED MICRO DEVICES)	96.74x	16.88x	63.27x	-.--%	848B
ARM HOLDINGS PLC	300.59x	64.75x	137.36x	-.--%	391B
KIOXIA HOLDINGS CORPORATION	97.03x	22.66x	46.06x	-.--%	312B
TEXAS INSTRUMENTS INCORPORATED	39.62x	13.55x	25.98x	1.89%	277B
Average	71.98x	19.32x	38.94x	0.47%	1,432B
Weighted average by Cap.	38.94x	14.10x	24.53x	0.46%