Valuation Intel Corporation Swiss Exchange

Stocks

Delayed Swiss Exchange Other stock markets 08:00:44 16/07/2026 BST			5-day change	1st Jan Change
81.73 ^CHF	-0.61%		-3.25%	+137.59%

11:33am	Susquehanna Adjusts Price Target on Intel to $115 From $80, Maintains Neutral Rating	MT
07:30am	Asia Equities Mixed as AI Concerns Weigh on Chip Stocks -- Update	DJ

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	517,628	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	199.77%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	536,839	520,021	507,030
Change	-	-45.34%	97.27%	-51.52%	57.44%	195.22%	-3.13%	-2.5%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-266x	101x	73.9x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	4.18x	3.99x	3.53x
PEG	-	-0.2x	-1.6x	0x	6.1x	-0x	-0x	2x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	8.8x	7.85x	6.99x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	9.12x	7.88x	6.85x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	27.1x	20.5x	16.7x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	72.2x	48.8x	34.5x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-293x	179x	82.9x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.34%	0.56%	1.21%
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	-0.3869	1.02	1.393
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	58,834	65,966	74,062
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	19,773	25,418	30,336
EBIT ¹	22,205	7,917	4,667	-254	2,916	7,436	10,653	14,710
Net income ¹	19,868	8,014	1,689	-18,756	-267	-1,893	5,481	8,438
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	19,212	2,393	-10,598
Reference price ²	51.94	25.94	50.76	20.30	36.20	102.99	102.99	102.99
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	22.54x	12.69x	18.83x	0.36%	5,147B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.25x	11.6x	15.63x	1.05%	1,965B
BROADCOM INC.	43.53x	17.92x	26.38x	0.66%	1,876B
MICRON TECHNOLOGY, INC.	12.44x	7.55x	9.14x	0.06%	1,021B
SK HYNIX INC.	6.43x	3.77x	4.53x	0.27%	1,019B
AMD (ADVANCED MICRO DEVICES)	98.13x	17.14x	64.17x	-.--%	863B
ARM HOLDINGS PLC	228.86x	48.83x	103.43x	-.--%	296B
TEXAS INSTRUMENTS INCORPORATED	39.03x	13.39x	25.72x	1.91%	274B
KIOXIA HOLDINGS CORPORATION	7.44x	3.85x	4.68x	1.31%	247B
Average	53.63x	15.19x	30.28x	0.62%	1,412B
Weighted average by Cap.	33.80x	13.15x	22.45x	0.5%