|
Market Closed -
Hong Kong S.E.
06:08:19 21/04/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 300.00 HKD | -.--% |
|
-.--% | - |
| 09:36pm | Wall St set for subdued open as tech rally pauses before Warsh's speech | RE |
| 08:17pm | S&P 500, Nasdaq futures slip after tech rally; Warsh's speech awaited | 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 | 483,889 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 180.23% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 506,520 | 505,462 | 494,831 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 178.55% | -0.21% | -2.1% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -39.9x | 58x | 44.9x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.18x | 3.87x | 3.4x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.5x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 7.68x | 6.79x | 5.89x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 8.04x | 7.1x | 6.02x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 22.4x | 17.9x | 14.1x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 52.7x | 38.1x | 26.3x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -317x | -349x | 140x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.32% | -0.29% | 0.71% |
| 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 | -2.307 | 1.588 | 2.05 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 62,994 | 71,221 | 82,180 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 22,648 | 28,286 | 35,154 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,611 | 13,260 | 18,844 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,799 | 7,857 | 13,034 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 22,630 | 21,573 | 10,942 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 92.09 | 92.09 | 92.09 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.82x | 13.05x | 19.65x | 0.33% | 5,505B | |
| 22.45x | 11.01x | 14.92x | 1.12% | 1,972B | |
| 41.24x | 16.9x | 24.87x | 0.7% | 1,768B | |
| 12.88x | 7.81x | 9.44x | 0.06% | 1,056B | |
| 4.95x | 3.09x | 3.72x | 0.21% | 913B | |
| 83.2x | 15.07x | 56.64x | -.--% | 778B | |
| -39.92x | 8.04x | 22.36x | -.--% | 484B | |
| 203.07x | 44.33x | 90.38x | -.--% | 273B | |
| 31.34x | 11.37x | 21.06x | 2.15% | 243B | |
| Average | 42.45x | 14.52x | 29.23x | 0.51% | 1,444B | |
| Weighted average by Cap. | 28.43x | 12.70x | 21.52x | 0.47% |
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
- 4335 Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
