Valuation Intel Corporation Swiss Exchange

Stocks

Real-time Estimate Cboe BZX Other stock markets 04:00:00 03/07/2026 +04			5-day change	1st Jan Change
120.90 ^USD	-2.02%		-10.37%	+238.55%

02:26pm	Semiconductors: a quick primer on the world of chips
12:12pm	Terafab, a disruptive project or a damp squib?

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	604,879	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	250.3%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	617,424	607,400	594,411
Change	-	-45.34%	97.27%	-51.52%	57.44%	239.54%	-1.62%	-2.14%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-336x	130x	95.4x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	4.86x	4.62x	4.13x
PEG	-	-0.2x	-1.6x	0x	6.1x	-1x	-0x	2.6x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	10.3x	9.22x	8.28x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	10.5x	9.26x	8.13x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	31.3x	24.4x	20.7x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	84.1x	58.3x	42.9x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-408x	325x	157x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.25%	0.31%	0.64%
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	120.35	120.35	120.35
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	20.68x	11.61x	17.22x	0.39%	4,719B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.83x	11.78x	16x	1.02%	2,004B
BROADCOM INC.	39.73x	16.4x	24.15x	0.73%	1,715B
SK HYNIX INC.	6.84x	3.92x	4.72x	0.26%	1,005B
MICRON TECHNOLOGY, INC.	13.41x	8.17x	9.89x	0.05%	1,102B
AMD (ADVANCED MICRO DEVICES)	96.39x	16.81x	62.99x	-.--%	844B
ARM HOLDINGS PLC	260.28x	55.69x	117.9x	-.--%	337B
KIOXIA HOLDINGS CORPORATION	7.9x	4.08x	4.99x	1.25%	259B
TEXAS INSTRUMENTS INCORPORATED	38.15x	13.06x	25.05x	1.96%	267B
Average	56.47x	15.72x	31.43x	0.63%	1,361B
Weighted average by Cap.	34.15x	12.81x	22.14x	0.51%