Valuation Intel Corporation Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 19:35:52 22/06/2026 +04			After hours 04:00:00
137.67 ^USD	+4.67%		132.10	-4.05%

06-25	Apple Doesn't Risk Customer Churn Following Price Increases, Wedbush Says	MT
06-25	Apple Well Positioned to Lift Mac, iPad Prices Amid Memory Cost Surge, Wedbush Says	MT

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	667,805	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	286.74%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	680,496	670,572	657,915
Change	-	-45.34%	97.27%	-51.52%	57.44%	274.22%	-1.46%	-1.89%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-383x	145x	109x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	5.36x	5.1x	4.57x
PEG	-	-0.2x	-1.6x	0x	6.1x	-1x	-0x	3.2x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	11.4x	10.2x	9.2x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	11.6x	10.3x	9.07x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	34.5x	26.9x	22.9x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	92.5x	64.7x	48.2x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-465x	380x	174x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.21%	0.26%	0.58%
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	-0.3466	0.9152	1.222
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	58,701	65,418	72,550
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	19,727	24,936	28,739
EBIT ¹	22,205	7,917	4,667	-254	2,916	7,355	10,363	13,651
Net income ¹	19,868	8,014	1,689	-18,756	-267	-1,820	5,092	7,862
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	12,692	2,768	-9,890
Reference price ²	51.94	25.94	50.76	20.30	36.20	132.87	132.87	132.87
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	21.25x	11.9x	17.73x	0.38%	4,741B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.24x	11.43x	15.58x	1.03%	1,948B
BROADCOM INC.	42.12x	17.38x	25.72x	0.68%	1,803B
SK HYNIX INC.	8.29x	4.81x	5.89x	0.21%	1,341B
MICRON TECHNOLOGY, INC.	16.83x	9.81x	12.85x	0.05%	1,371B
AMD (ADVANCED MICRO DEVICES)	96.75x	16.88x	63.29x	-.--%	868B
ARM HOLDINGS PLC	294.68x	63.43x	134.49x	-.--%	371B
KIOXIA HOLDINGS CORPORATION	97.25x	22.71x	46.16x	-.--%	351B
TEXAS INSTRUMENTS INCORPORATED	39.46x	13.5x	25.88x	1.9%	284B
Average	71.21x	19.09x	38.62x	0.47%	1,453B
Weighted average by Cap.	37.99x	13.76x	24.07x	0.45%