Valuation Intel Corporation

Equities

Market Closed - Nasdaq Other stock markets 20:00:00 13/03/2026 GMT			After hours 23:56:22
45.77 ^USD	+1.15%		45.76	-0.01%

02:33pm	Musk says Tesla's mega AI chip fab project to launch in seven days	RE
03-13	INTEL CORP : Bernstein gives a Neutral rating	ZD

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	228,621	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	32.4%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	244,288	245,645	244,252
Change	-	-45.34%	97.27%	-51.52%	57.44%	34.34%	0.56%	-0.57%
P/E ratio	10.7x	13.4x	127x	-4.63x	-603x	-297x	113x	58.3x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	1.78x	1.71x	1.47x
PEG	-	-0.2x	-1.6x	0x	6.1x	-2x	-0x	0.6x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	4.25x	3.94x	3.7x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	4.54x	4.24x	3.95x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	15x	11.7x	9.28x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	62.1x	34.4x	23.9x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-48.8x	313x	339x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-2.05%	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	45.77	45.77	45.77
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	-296.65x	4.54x	14.96x	-.--%	229B
NVIDIA CORPORATION	22.23x	11.41x	16.96x	0.02%	4,379B
BROADCOM INC.	38.01x	14.8x	21.87x	0.81%	1,525B
MICRON TECHNOLOGY, INC.	12.41x	5.87x	8.53x	0.11%	480B
SK HYNIX INC.	4.97x	2.32x	2.93x	0.34%	419B
AMD (ADVANCED MICRO DEVICES)	43.22x	6.52x	27.61x	-.--%	315B
TEXAS INSTRUMENTS INCORPORATED	29.72x	9.32x	19.27x	3%	174B
ANALOG DEVICES, INC.	36.21x	10.95x	17.97x	1.4%	149B
QUALCOMM, INC.	14.98x	3.26x	9.24x	2.77%	139B
ARM HOLDINGS PLC	125.19x	24.35x	51.32x	0%	123B
Average	3.03x	9.33x	19.07x	0.85%	793.17B
Weighted average by Cap.	17.30x	10.86x	17.49x	0.33%