Valuation Intel Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:59:14 23/06/2026 BST			5-day change	1st Jan Change
113.89 ^EUR	-7.38%		+11.05%	+263.45%

01:44pm	BofA Securities Adjusts Intel Price Target to $160 From $135	MT
12:23pm	Nasdaq futures drop over 2% on concerns over AI buildout costs, Fed rate outlook	RE

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	708,364	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	310.23%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	718,501	708,507	697,073
Change	-	-45.34%	97.27%	-51.52%	57.44%	295.12%	-1.39%	-1.61%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-407x	154x	115x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	5.69x	5.41x	4.85x
PEG	-	-0.2x	-1.6x	0x	6.1x	-1x	-0x	3.4x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	12.1x	10.8x	9.82x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	12.2x	10.8x	9.66x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	36.4x	28.4x	24.3x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	97.7x	68.4x	51.1x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-491x	401x	184x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.2%	0.25%	0.54%
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	-0.3466	0.9152	1.222
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	58,714	65,341	72,144
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	19,727	24,936	28,739
EBIT ¹	22,205	7,917	4,667	-254	2,916	7,355	10,363	13,651
Net income ¹	19,868	8,014	1,689	-18,756	-267	-1,704	5,183	7,533
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	10,137	142.7	-11,291
Reference price ²	51.94	25.94	50.76	20.30	36.20	140.94	140.94	140.94
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	22.28x	12.49x	18.62x	0.36%	5,054B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	25.49x	12.04x	16.41x	0.98%	2,056B
BROADCOM INC.	43.4x	17.86x	26.24x	0.67%	1,866B
SK HYNIX INC.	9.49x	5.56x	6.81x	0.19%	1,344B
MICRON TECHNOLOGY, INC.	19.72x	11.71x	14.33x	0.04%	1,366B
AMD (ADVANCED MICRO DEVICES)	101.56x	17.93x	67.66x	-.--%	899B
ARM HOLDINGS PLC	334.5x	72.13x	153.04x	-.--%	435B
KIOXIA HOLDINGS CORPORATION	114.28x	26.65x	54.16x	-.--%	368B
TEXAS INSTRUMENTS INCORPORATED	43.26x	14.76x	28.3x	1.73%	302B
Average	79.33x	21.24x	42.84x	0.44%	1,521B
Weighted average by Cap.	42.20x	15.08x	26.41x	0.43%