|
End-of-day quote
Thailand S.E.
30/09/2026
|
5-day change | 1st Jan Change | ||
| 5.600 THB | +0.90% |
|
-2.61% | - |
| 05:05pm | CScale raises $145 million for AI networking, with backing from Nvidia and Intel | RE |
| 05:04pm | Synopsys, Amazon Web Services sign chip design licensing deal worth more than $1 billion | 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 | 609,157 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 252.78% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 631,788 | 630,730 | 620,099 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 247.44% | -0.17% | -1.69% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -50.2x | 73.3x | 57x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 5.26x | 4.87x | 4.28x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 2x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 9.66x | 8.46x | 7.38x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 10x | 8.76x | 7.51x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 27.9x | 22.1x | 17.9x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 65.1x | 47.2x | 33.1x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -486x | -413x | 125x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.21% | -0.24% | 0.8% |
| 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 | -2.308 | 1.581 | 2.033 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,077 | 72,007 | 82,533 |
| 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 | -11,805 | 8,000 | 13,202 |
| 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 | 115.93 | 115.93 | 115.93 |
| 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 | 26/01/22 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.79x | 12.95x | 19.62x | 0.33% | 5,486B | |
| 23.01x | 11.3x | 15.32x | 1.09% | 2,014B | |
| 38.52x | 16.23x | 23.84x | 0.73% | 1,695B | |
| 14.5x | 8.9x | 10.7x | 0.05% | 1,203B | |
| 106.29x | 19.25x | 73.16x | -.--% | 992B | |
| 5x | 3.22x | 3.89x | 0.2% | 949B | |
| -50.23x | 10.02x | 27.88x | -.--% | 609B | |
| 232.94x | 51.14x | 104.16x | -.--% | 314B | |
| Average | 49.10x | 16.63x | 34.82x | 0.3% | 1,658B | |
| Weighted average by Cap. | 30.67x | 13.29x | 23.96x | 0.42% |
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
- INTEL23 Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
