Valuation Intel Corporation Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 12:08:19 21/04/2026 +04			5-day change	1st Jan Change
300.00 ^HKD	-.--%		-.--%	-

05:02pm	ROI-AI uncertainty is rising. So is investor conviction: McGeever	RE
04:56pm	CPI Brings Relief, but Oil Is Back in Charge

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	518,281	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	200.15%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	537,493	520,674	507,684
Change	-	-45.34%	97.27%	-51.52%	57.44%	195.58%	-3.13%	-2.49%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-266x	102x	71.3x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	4.19x	4x	3.54x
PEG	-	-0.2x	-1.6x	0x	6.1x	-0x	-0x	1.7x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	8.81x	7.85x	6.98x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	9.13x	7.89x	6.84x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	27.2x	20.5x	16.7x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	72.2x	48.5x	34.3x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-293x	179x	83x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.34%	0.56%	1.21%
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	-0.3882	1.014	1.446
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	58,860	66,022	74,219
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	19,773	25,418	30,336
EBIT ¹	22,205	7,917	4,667	-254	2,916	7,440	10,728	14,816
Net income ¹	19,868	8,014	1,689	-18,756	-267	-1,901	5,449	8,765
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	19,212	2,393	-10,598
Reference price ²	51.94	25.94	50.76	20.30	36.20	103.12	103.12	103.12
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	26/01/22	26/01/23	25/01/24	30/01/25	22/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	21.59x	12.14x	18.01x	0.37%	4,930B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.42x	11.62x	15.7x	1.05%	1,966B
BROADCOM INC.	42.33x	17.46x	25.71x	0.68%	1,827B
MICRON TECHNOLOGY, INC.	12.89x	7.83x	9.48x	0.06%	1,058B
SK HYNIX INC.	5.67x	3.27x	3.93x	0.31%	900B
AMD (ADVANCED MICRO DEVICES)	98.75x	17.33x	64.82x	-.--%	871B
ARM HOLDINGS PLC	246.83x	52.78x	111.73x	-.--%	319B
TEXAS INSTRUMENTS INCORPORATED	38.82x	13.29x	25.5x	1.93%	272B
KIOXIA HOLDINGS CORPORATION	6.83x	3.51x	4.27x	1.42%	226B
Average	55.35x	15.47x	31.02x	0.65%	1,375B
Weighted average by Cap.	34.56x	13.11x	22.66x	0.51%