Valuation Intel Corporation Swiss Exchange

Stocks

Real-time Estimate Cboe BZX 17:50:39 26/08/2026 +04			5-day change	1st Jan Change
86.74 ^USD	-1.58%		-8.67%	+141.81%

02:32pm	MORNING BID AMERICAS-Falling oil calms nervy markets	RE
08-25	The Linux Foundation, OPAQUE, Advanced Micro Devices, Inc., Intel Corporation, Microsoft Corporation And Technology Innovation Institute Collaborate To Advance Verifiable Runtime Evidence For AI Workloads	CI

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	459,666	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	166.2%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	482,296	481,239	470,608
Change	-	-45.34%	97.27%	-51.52%	57.44%	165.23%	-0.22%	-2.21%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-37.9x	55.1x	42.7x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	3.97x	3.67x	3.23x
PEG	-	-0.2x	-1.6x	0x	6.1x	-0x	-0x	1.5x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	7.3x	6.45x	5.59x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	7.66x	6.76x	5.73x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	21.3x	17x	13.4x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	50.2x	36.3x	25x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-302x	-332x	133x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.33%	-0.3%	0.75%
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	-2.307	1.588	2.05
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	62,994	71,221	82,180
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	22,648	28,286	35,154
EBIT ¹	22,205	7,917	4,667	-254	2,916	9,611	13,260	18,844
Net income ¹	19,868	8,014	1,689	-18,756	-267	-11,799	7,857	13,034
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	87.48	87.48	87.48
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	22.56x	12.61x	18.56x	0.36%	5,160B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.35x	10.96x	14.86x	1.13%	1,951B
BROADCOM INC.	39.61x	16.24x	23.9x	0.73%	1,697B
MICRON TECHNOLOGY, INC.	12.85x	7.79x	9.42x	0.06%	1,054B
SK HYNIX INC.	4.8x	2.98x	3.59x	0.22%	883B
AMD (ADVANCED MICRO DEVICES)	83.66x	15.15x	56.95x	-.--%	782B
INTEL CORPORATION	-37.92x	7.66x	21.3x	-.--%	460B
ARM HOLDINGS PLC	192.21x	41.92x	85.46x	-.--%	258B
TEXAS INSTRUMENTS INCORPORATED	30.57x	11.1x	20.56x	2.21%	237B
Average	41.19x	14.05x	28.29x	0.52%	1,387B
Weighted average by Cap.	28.03x	12.31x	20.80x	0.49%