|
Delayed
Swiss Exchange
23:36:36 30/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 99.03 CHF | +2.03% |
|
+2.49% | +187.88% |
| 10:23am | SK hynix Still Undecided on Solidigm Listing | MT |
| 10-02 | French supercomputer maker Bull doubles output to boost Europe's AI ambitions | RE |
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 | 630,543 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 265.16% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 653,174 | 652,116 | 641,485 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 259.2% | -0.16% | -1.63% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -52x | 75.9x | 59x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 5.44x | 5.04x | 4.43x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 2.1x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 10x | 8.76x | 7.64x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 10.4x | 9.06x | 7.77x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 28.8x | 22.8x | 18.5x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 67.3x | 48.8x | 34.2x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -503x | -427x | 129x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.2% | -0.23% | 0.77% |
| 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 | -2.308 | 1.581 | 2.033 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,077 | 72,007 | 82,533 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 22,658 | 28,598 | 34,667 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,707 | 13,376 | 18,732 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,805 | 8,000 | 13,202 |
| 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 | 120.00 | 120.00 | 120.00 |
| 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 | 26/1/22 | 26/1/23 | 25/1/24 | 30/1/25 | 22/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.12x | 13.16x | 19.84x | 0.33% | 5,575B | |
| 23.32x | 11.47x | 15.54x | 1.08% | 2,037B | |
| 37.15x | 15.71x | 23.08x | 0.76% | 1,640B | |
| 14.94x | 9.18x | 11.04x | 0.05% | 1,239B | |
| 107.42x | 19.49x | 74.15x | -.--% | 1,005B | |
| 5.2x | 3.37x | 4.07x | 0.19% | 980B | |
| -51.99x | 10.36x | 28.83x | -.--% | 631B | |
| 231.88x | 50.9x | 103.69x | -.--% | 312B | |
| Average | 48.88x | 16.70x | 35.03x | 0.3% | 1,677B | |
| Weighted average by Cap. | 30.45x | 13.35x | 24.06x | 0.41% |
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
- INTC Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
