|
Market Closed -
Nasdaq
00:00:00 01/09/2026 +04
|
After hours 04:00:00 | |||
| 89.51 USD | +0.04% |
|
89.53 | +0.02% |
| 08-31 | Wall St slips as higher oil prices, hawkish Fed bets weigh | RE |
| 08-31 | SK Hynix Denies Report of Intel Foundry Partnership for HBM4E | MT |
Company Valuation: Intel Corporation
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 | 470,333 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 172.38% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 492,963 | 491,906 | 481,275 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 171.09% | -0.21% | -2.16% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -38.8x | 56.4x | 43.7x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.06x | 3.76x | 3.3x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.5x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 7.47x | 6.6x | 5.72x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 7.83x | 6.91x | 5.86x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 21.8x | 17.4x | 13.7x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 51.3x | 37.1x | 25.5x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -309x | -340x | 136x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.32% | -0.29% | 0.73% |
| 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 | 89.51 | 89.51 | 89.51 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -38.8x | 7.83x | 21.77x | -.--% | 470B | |
| 22.14x | 12.59x | 19.07x | 0.34% | 5,331B | |
| 22.4x | 10.99x | 14.89x | 1.13% | 1,967B | |
| 41.02x | 16.85x | 24.79x | 0.71% | 1,762B | |
| 13.19x | 8.01x | 9.68x | 0.06% | 1,083B | |
| 4.79x | 2.98x | 3.58x | 0.22% | 891B | |
| 82.16x | 14.88x | 55.92x | -.--% | 768B | |
| 192.49x | 41.98x | 85.59x | -.--% | 258B | |
| 30.67x | 11.14x | 20.63x | 2.2% | 238B | |
| Average | 41.12x | 14.14x | 28.44x | 0.52% | 1,419B | |
| Weighted average by Cap. | 27.79x | 12.40x | 21.03x | 0.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- INTC Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
