|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 300.00 HKD | -.--% |
|
-.--% | - |
| 12:43pm | S&P, Dow futures steady as MidEast deal in focus; chip, software stocks tumble | RE |
| 12:22pm | SoftBank Group Reports Profit Beat, Boosted by Intel, ByteDance Stakes -- 2nd 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 | 509,747 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 195.21% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 531,479 | 532,324 | 521,254 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 192.27% | 0.16% | -2.08% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -43.8x | 62.9x | 51.5x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.66x | 4.3x | 3.83x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 2.3x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 8.09x | 7.14x | 6.21x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 8.43x | 7.46x | 6.35x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 23.5x | 18.9x | 15.1x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 55.4x | 40x | 28.1x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -333x | -368x | 148x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.3% | -0.27% | 0.68% |
| 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 | 1.608 | 1.962 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,044 | 71,360 | 82,082 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 22,582 | 28,199 | 34,560 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,585 | 13,298 | 18,532 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,773 | 7,857 | 12,944 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 21,732 | 22,578 | 11,508 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 101.06 | 101.06 | 101.06 |
| Nbr of stocks (in thousands) | 4,067,000 | 4,127,000 | 4,216,000 | 4,313,000 | 4,770,000 | 5,044,000 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.19x | 13.08x | 19.36x | 0.35% | 5,310B | |
| 46.45x | 19x | 27.97x | 0.62% | 1,990B | |
| 22.51x | 11.03x | 14.97x | 1.12% | 1,930B | |
| 12.31x | 7.44x | 9x | 0.06% | 1,009B | |
| 84.37x | 15.26x | 56.09x | -.--% | 787B | |
| 4.77x | 2.93x | 3.52x | 0.22% | 854B | |
| -43.78x | 8.43x | 23.54x | -.--% | 510B | |
| 216.91x | 47.72x | 97.04x | -.--% | 293B | |
| 32.67x | 11.85x | 21.97x | 2.07% | 254B | |
| Average | 44.38x | 15.19x | 30.38x | 0.49% | 1,437B | |
| Weighted average by Cap. | 30.26x | 13.28x | 22.39x | 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
- 4335 Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
