|
Delayed
Deutsche Boerse AG
11:09:39 06/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 8.600 EUR | -0.58% |
|
-24.56% | +52.21% |
| 09:48am | AI boom turns chip packaging into the next battleground for semiconductors | RE |
| 09:00am | Japanese investors snap up foreign long-term bonds as tech stocks slide | 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 | 277,709 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 60.83% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 305,288 | 294,552 | 290,934 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 67.89% | -3.52% | -1.23% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -22.8x | 38.1x | 21.6x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 2.42x | 2.06x | 1.85x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 0.3x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 4.49x | 4.01x | 3.32x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 4.94x | 4.25x | 3.48x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 13.9x | 11.6x | 8.64x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 32.6x | 25.4x | 15.5x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | 3,162x | -70.8x | 71.5x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | 0.03% | -1.41% | 1.4% |
| 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 | 1.371 | 2.418 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 61,824 | 69,267 | 83,719 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 21,909 | 25,439 | 33,688 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,370 | 11,608 | 18,770 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -10,594 | 7,482 | 12,969 |
| 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 | 52.25 | 52.25 | 52.25 |
| 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 | 26/01/22 | 26/01/23 | 25/01/24 | 30/01/25 | 22/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.16x | 10.31x | 15.55x | 0.42% | 4,385B | |
| 20.28x | 9.9x | 13.38x | 1.21% | 1,758B | |
| 31.47x | 13.36x | 19.63x | 0.89% | 1,392B | |
| 3.78x | 2.19x | 2.44x | 0.1% | 743B | |
| 68.23x | 12.74x | 47.01x | -.--% | 663B | |
| 3.44x | 2.13x | 2.57x | 2.21% | 681B | |
| -22.78x | 4.94x | 13.93x | -.--% | 278B | |
| 30.72x | 11.54x | 20.99x | 2.07% | 254B | |
| Average | 19.16x | 8.39x | 16.94x | 0.86% | 1,269B | |
| Weighted average by Cap. | 20.78x | 9.56x | 16.05x | 0.72% |
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
- INL1 Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
