Valuation Intel Corporation

Equities

Market Closed - Nasdaq Other stock markets 20:00:00 12/03/2026 GMT			After hours 00:00:00
45.25 ^USD	-5.69%		45.52	+0.61%

03-12	Intel Reportedly Facing Shareholder Lawsuit Over US Government Stake Deal	MT
03-11	GIGABYTE Launches Z890 Plus Series Motherboards Supporting Intel Core Ultra 200S Plus Series Processors and CQDIMM Technology	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	211,240	107,054	214,004	87,554	172,674	226,024	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	30.9%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	241,691	243,048	241,655
Change	-	-45.34%	97.27%	-51.52%	57.44%	32.91%	0.56%	-0.57%
P/E ratio	10.7x	13.4x	127x	-4.63x	-603x	-293x	112x	57.6x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	1.76x	1.7x	1.45x
PEG	-	-0.2x	-1.6x	0x	6.1x	-2x	-0x	0.6x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	4.2x	3.9x	3.66x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	4.49x	4.19x	3.91x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	14.8x	11.6x	9.18x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	61.4x	34.1x	23.6x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-48.2x	309x	335x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-2.07%	0.32%	0.3%
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	-0.1543	0.4045	0.7852
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	53,832	57,954	61,811
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	16,328	20,980	26,331
EBIT ¹	22,205	7,917	4,667	-254	2,916	3,936	7,134	10,238
Net income ¹	19,868	8,014	1,689	-18,756	-267	-444.6	2,181	4,049
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	15,667	17,024	15,631
Reference price ²	51.94	25.94	50.76	20.30	36.20	45.25	45.25	45.25
Nbr of stocks (in thousands)	4,067,000	4,127,000	4,216,000	4,313,000	4,770,000	4,995,000	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTEL CORPORATION	-310.97x	4.74x	15.64x	-.--%	240B
NVIDIA CORPORATION	22.94x	11.79x	17.53x	0.02%	4,520B
BROADCOM INC.	40.3x	15.68x	23.17x	0.77%	1,618B
MICRON TECHNOLOGY, INC.	12.43x	5.81x	8.4x	0.11%	471B
SK HYNIX INC.	5.34x	2.5x	3.17x	0.33%	446B
AMD (ADVANCED MICRO DEVICES)	45.83x	6.93x	29.31x	-.--%	334B
TEXAS INSTRUMENTS INCORPORATED	30.95x	9.68x	20.03x	2.88%	181B
ANALOG DEVICES, INC.	37.77x	11.41x	18.72x	1.34%	156B
QUALCOMM, INC.	15.47x	3.36x	9.54x	2.68%	143B
ARM HOLDINGS PLC	129.89x	25.29x	53.31x	0%	128B
Average	3.00x	9.72x	19.88x	0.81%	823.59B
Weighted average by Cap.	17.99x	11.32x	18.25x	0.32%