Valuation Intel Corporation Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 19:36:17 02/07/2026 +04			Pre-market 03:01:51
123.40 ^USD	-5.38%		120.93	-2.00%

07-02	HSBC Adjusts Price Target on Intel to $200 From $100, Maintains Buy Rating	MT
07-02	Chip Wreck Roils Asian Stock Markets	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	638,403	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	269.72%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	650,947	640,923	627,935
Change	-	-45.34%	97.27%	-51.52%	57.44%	257.97%	-1.54%	-2.03%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-354x	137x	101x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	5.13x	4.87x	4.36x
PEG	-	-0.2x	-1.6x	0x	6.1x	-1x	-0x	2.8x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	10.9x	9.73x	8.73x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	11.1x	9.77x	8.59x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	33x	25.7x	21.8x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	88.6x	61.5x	45.3x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-430x	343x	166x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.23%	0.29%	0.6%
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	-0.3583	0.9249	1.261
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	58,733	65,602	73,097
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	7,344	10,424	13,862
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	12,545	2,521	-10,468
Reference price ²	51.94	25.94	50.76	20.30	36.20	127.02	127.02	127.02
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	20.98x	11.78x	17.47x	0.38%	4,785B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	25.27x	11.99x	16.31x	1%	2,038B
BROADCOM INC.	40.71x	16.8x	24.73x	0.71%	1,757B
MICRON TECHNOLOGY, INC.	14.19x	8.66x	10.49x	0.05%	1,166B
SK HYNIX INC.	8.08x	4.71x	5.7x	0.22%	1,169B
AMD (ADVANCED MICRO DEVICES)	100.68x	17.57x	65.84x	-.--%	882B
ARM HOLDINGS PLC	278.6x	59.66x	126.31x	-.--%	360B
KIOXIA HOLDINGS CORPORATION	9.13x	4.76x	5.82x	1.08%	296B
TEXAS INSTRUMENTS INCORPORATED	38.85x	13.29x	25.49x	1.93%	272B
Average	59.61x	16.58x	33.13x	0.6%	1,414B
Weighted average by Cap.	35.51x	13.20x	22.90x	0.49%