|
Market Closed -
Sao Paulo
20:07:00 26/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 81.00 BRL | +12.50% |
|
+4.76% | +135.88% |
| 07:49am | Fed, ECB, BoJ and Big Tech, the week that could turn markets around |  |
| 07:06am | Anthropic gives markets another shot in the arm | |
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 | 475,377 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 175.3% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 496,688 | 498,198 | 496,296 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 173.14% | 0.3% | -0.38% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -39.4x | 55.2x | 41.2x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.2x | 3.75x | 3.24x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.2x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 7.52x | 6.5x | 5.62x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 7.86x | 6.81x | 5.87x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 21.9x | 17.4x | 14.3x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 50.8x | 35.8x | 25.2x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -453x | -365x | 66.1x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.22% | -0.27% | 1.51% |
| 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 | -2.295 | 1.64 | 2.198 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,225 | 73,174 | 84,567 |
| 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 | 9,778 | 13,915 | 19,692 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,785 | 8,326 | 13,692 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 21,311 | 22,821 | 20,919 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 90.47 | 90.47 | 90.47 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.6x | 12.33x | 18.59x | 0.35% | 5,216B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 35.52x | 15.06x | 22.12x | 0.79% | 1,571B | |
| 5.22x | 3.2x | 3.57x | 0.07% | 1,022B | |
| 93.08x | 16.78x | 63.65x | -.--% | 867B | |
| 3.59x | 2.2x | 2.64x | 0.26% | 700B | |
| -39.19x | 7.86x | 21.92x | -.--% | 475B | |
| 32.9x | 12.35x | 22.5x | 1.93% | 272B | |
| Average | 21.80x | 10.05x | 21.17x | 0.57% | 1,503B | |
| Weighted average by Cap. | 23.99x | 11.19x | 19.65x | 0.5% |
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
- ITLC34 Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
