|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 111.84 USD | +4.09% |
|
-6.02% | +210.06% |
| 07-10 | Altera returns to growth as AI, robotics fuel demand, CEO says | RE |
| 07-10 | US Equity Futures Mixed Pre-Bell Amid SK Hynix's Record-Setting US Market Debut, Resumption of US-Iran Talks | 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 | 552,056 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 219.71% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 571,433 | 554,576 | 541,588 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 214.25% | -2.95% | -2.34% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -296x | 114x | 78.9x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.43x | 4.21x | 3.77x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -1x | -0x | 1.8x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 9.4x | 8.39x | 7.5x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.73x | 8.43x | 7.36x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 29x | 22.1x | 18.5x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 77.5x | 52.2x | 37.4x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -377x | 297x | 143x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.27% | 0.34% | 0.7% |
| 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 | -0.3713 | 0.9644 | 1.391 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 58,745 | 65,763 | 73,613 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 19,738 | 25,141 | 29,349 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 7,375 | 10,616 | 14,485 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -1,816 | 5,288 | 8,416 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 19,377 | 2,521 | -10,468 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 109.84 | 109.84 | 109.84 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.38x | 12.6x | 18.69x | 0.36% | 5,110B | |
| 24.24x | 11.51x | 15.57x | 1.06% | 1,951B | |
| 44.09x | 18.18x | 26.76x | 0.65% | 1,903B | |
| 13.47x | 8.2x | 9.93x | 0.05% | 1,106B | |
| 6.73x | 3.98x | 4.78x | 0.26% | 1,058B | |
| 103.09x | 18.1x | 67.71x | -.--% | 910B | |
| 266.98x | 57.15x | 120.98x | -.--% | 345B | |
| 40.55x | 13.86x | 26.57x | 1.85% | 283B | |
| 7.84x | 4.07x | 4.95x | 1.24% | 261B | |
| Average | 58.82x | 16.41x | 32.88x | 0.61% | 1,436B | |
| Weighted average by Cap. | 36.13x | 13.61x | 23.60x | 0.49% |
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
- INTCUS Stock
- Valuation Intel Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
