|
Market Closed -
Nasdaq
21:00:00 05/10/2026 BST
|
After hours 23:29:49 | |||
| 116.19 USD | -2.63% |
|
116.62 | +0.37% |
| 10-05 | BNP Paribas Adjusts Price Target on Intel to $125 From $75, Maintains Neutral Rating | MT |
| 10-05 | Wall Street Faces a Political Stress Test |  |
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 | 627,023 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 263.13% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 648,334 | 650,565 | 647,905 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 256.53% | 0.34% | -0.41% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -51.6x | 74x | 56.2x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 5.52x | 4.99x | 4.36x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.8x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 9.94x | 8.66x | 7.53x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 10.3x | 8.98x | 7.78x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 28.6x | 22.7x | 18.7x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 66.8x | 48.6x | 34.6x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -499x | -426x | 131x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.2% | -0.23% | 0.77% |
| 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 | -2.315 | 1.612 | 2.122 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,099 | 72,413 | 83,234 |
| 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 | 9,707 | 13,376 | 18,732 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,840 | 8,140 | 13,564 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 21,311 | 23,543 | 20,882 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 119.33 | 119.33 | 119.33 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -51.7x | 10.3x | 28.67x | -.--% | 627B | |
| 23.43x | 13.34x | 20.12x | 0.32% | 5,649B | |
| 23.23x | 11.42x | 15.48x | 1.08% | 2,035B | |
| 38.4x | 16.23x | 23.84x | 0.73% | 1,695B | |
| 14.63x | 8.98x | 10.8x | 0.05% | 1,214B | |
| 110.52x | 20.07x | 76.37x | -.--% | 1,035B | |
| 5.22x | 3.39x | 4.09x | 0.19% | 996B | |
| 243.9x | 53.58x | 109.14x | -.--% | 328B | |
| 34.54x | 12.51x | 23.17x | 1.96% | 268B | |
| Average | 49.13x | 16.65x | 34.63x | 0.48% | 1,539B | |
| Weighted average by Cap. | 31.70x | 13.62x | 24.68x | 0.44% |
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
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
