|
Market Closed -
Other stock markets
|
After hours 04:00:00 | |||
| 102.99 USD | -4.43% |
|
103.20 | +0.20% |
| 07-15 | Megacap Tech Names Push Indexes Higher | DJ |
| 07-15 | Chip-Machine Supplier ASML Raises Guidance Again on Unrelenting AI Demand -- 5th Update | DJ |
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 | 517,628 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 199.77% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 536,839 | 520,021 | 507,030 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 195.22% | -3.13% | -2.5% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -265x | 102x | 71.2x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.18x | 3.99x | 3.53x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.7x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 8.8x | 7.85x | 6.97x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.13x | 7.89x | 6.83x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 27.1x | 20.5x | 16.7x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 72.2x | 48.9x | 34.2x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -293x | 179x | 82.9x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.34% | 0.56% | 1.21% |
| 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 | -0.3882 | 1.014 | 1.446 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 58,826 | 65,931 | 74,219 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 19,773 | 25,418 | 30,336 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 7,432 | 10,632 | 14,816 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -1,901 | 5,449 | 8,765 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 19,212 | 2,393 | -10,598 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 102.99 | 102.99 | 102.99 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -277.57x | 9.53x | 28.36x | -.--% | 542B | |
| 22.47x | 12.65x | 18.77x | 0.36% | 5,130B | |
| 24.16x | 11.51x | 15.52x | 1.06% | 1,953B | |
| 42.89x | 17.69x | 26.04x | 0.67% | 1,851B | |
| 13.52x | 8.24x | 9.97x | 0.05% | 1,110B | |
| 5.89x | 3.42x | 4.1x | 0.3% | 937B | |
| 101.29x | 17.76x | 66.51x | -.--% | 894B | |
| 232.19x | 49.59x | 104.98x | -.--% | 300B | |
| 39.59x | 13.57x | 26.08x | 1.88% | 278B | |
| 7.03x | 3.63x | 4.41x | 1.38% | 233B | |
| Average | 21.15x | 14.76x | 30.47x | 0.57% | 1,323B | |
| Weighted average by Cap. | 21.54x | 13.08x | 23.01x | 0.48% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
