|
Real-time Estimate
Cboe BZX
09:18:49 07/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 114.07 USD | -5.57% |
|
+3.34% | +234.90% |
| 09:03pm | Microsoft, Nvidia CEOs to unveil new AI laptop at San Francisco event | RE |
| 08:59pm | TSMC May Partially Sublease Terafab AI Chip Complex Run by Tesla, SpaceX | MT |
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 | 591,134 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 242.34% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 612,445 | 614,677 | 612,016 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 236.8% | 0.36% | -0.43% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -48.6x | 69.8x | 53x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 5.2x | 4.7x | 4.11x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.7x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 9.37x | 8.16x | 7.1x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.71x | 8.49x | 7.35x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 27x | 21.5x | 17.7x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 63.1x | 46x | 32.7x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -471x | -403x | 123x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.21% | -0.25% | 0.81% |
| 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 | -2.315 | 1.612 | 2.122 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,099 | 72,413 | 83,234 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 22,658 | 28,598 | 34,667 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,707 | 13,376 | 18,732 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,840 | 8,140 | 13,564 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 21,311 | 23,543 | 20,882 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 112.50 | 112.50 | 112.50 |
| Nbr of stocks (in thousands) | 4,067,000 | 4,127,000 | 4,216,000 | 4,313,000 | 4,770,000 | 5,254,526 | - | - |
| Announcement Date | 26/1/22 | 26/1/23 | 25/1/24 | 30/1/25 | 22/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.93x | 13.69x | 20.64x | 0.32% | 5,777B | |
| 23.98x | 11.81x | 15.98x | 1.04% | 2,108B | |
| 40.63x | 17.16x | 25.21x | 0.69% | 1,794B | |
| 14.23x | 8.73x | 10.5x | 0.05% | 1,181B | |
| 113.38x | 20.57x | 78.09x | -.--% | 1,060B | |
| 5.02x | 3.25x | 3.93x | 0.2% | 966B | |
| -48.61x | 9.71x | 27.03x | -.--% | 591B | |
| 241.21x | 52.6x | 107.31x | -.--% | 323B | |
| Average | 51.72x | 17.19x | 36.08x | 0.29% | 1,725B | |
| Weighted average by Cap. | 32.81x | 13.97x | 25.20x | 0.4% |
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
- INTCUS Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
