Financials Intel Corporation

Equities

INTC

US4581401001

Semiconductors

Market Closed - Nasdaq Other stock markets 04:00:00 2024-06-13 pm EDT			After market 07:57:21 pm
30.46 ^USD	-0.98%		30.4	-0.18%

Jun. 13	Tesla, Inc. : Musk moves a step closer to the $56 billion prize and the transfer of Tesla's headquarters to Texas
Jun. 12	Transcript : Intel Corporation Presents at The Mizuho Technology Conference 2024, Jun-12-2024 09:55 AM

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	259,347	199,778	210,427	109,077	211,854	129,664	-	-
Enterprise Value (EV) ¹	275,225	212,284	220,115	122,790	236,086	166,682	167,300	166,192
P/E ratio	12.7 x	9.87 x	10.6 x	13.6 x	126 x	221 x	29.5 x	18.7 x
Yield	2.21%	2.71%	2.82%	5.52%	-	1.64%	1.65%	1.71%
Capitalization / Revenue	3.6 x	2.57 x	2.82 x	1.73 x	3.91 x	2.32 x	2.07 x	1.89 x
EV / Revenue	3.82 x	2.73 x	2.95 x	1.95 x	4.35 x	2.98 x	2.67 x	2.42 x
EV / EBITDA	8.28 x	5.88 x	6.77 x	6.45 x	18.9 x	11.3 x	8.17 x	6.42 x
EV / FCF	16.3 x	10 x	19.6 x	-13 x	-16.5 x	-13.3 x	-27.1 x	-58 x
FCF Yield	6.15%	9.95%	5.11%	-7.66%	-6.05%	-7.55%	-3.7%	-1.72%
Price to Book	3.3 x	2.48 x	2.22 x	1.08 x	2 x	1.19 x	1.13 x	1.03 x
Nbr of stocks (in thousands)	4,350,000	4,098,000	4,067,000	4,127,000	4,216,000	4,256,872	-	-
Reference price ²	59.62	48.75	51.74	26.43	50.25	30.46	30.46	30.46
Announcement Date	1/23/20	1/21/21	1/26/22	1/26/23	1/25/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	71,965	77,867	74,718	63,054	54,228	55,869	62,678	68,645
EBITDA ¹	33,254	36,115	32,505	19,045	12,514	14,807	20,489	25,881
EBIT ¹	23,752	25,292	22,205	7,917	4,667	5,085	9,145	12,850
Operating Margin	33%	32.48%	29.72%	12.56%	8.61%	9.1%	14.59%	18.72%
Earnings before Tax (EBT) ¹	24,058	25,078	21,703	7,768	762	989	4,539	7,830
Net income ¹	21,048	20,899	19,868	8,014	1,689	394.3	4,188	6,898
Net margin	29.25%	26.84%	26.59%	12.71%	3.11%	0.71%	6.68%	10.05%
EPS ²	4.710	4.940	4.860	1.940	0.4000	0.1381	1.032	1.631
Free Cash Flow ¹	16,932	21,125	11,258	-9,411	-14,279	-12,578	-6,182	-2,865
FCF margin	23.53%	27.13%	15.07%	-14.93%	-26.33%	-22.51%	-9.86%	-4.17%
FCF Conversion (EBITDA)	50.92%	58.49%	34.63%	-	-	-	-	-
FCF Conversion (Net income)	80.44%	101.08%	56.66%	-	-	-	-	-
Dividend per Share ²	1.320	1.320	1.460	1.460	-	0.4985	0.5038	0.5214
Announcement Date	1/23/20	1/21/21	1/26/22	1/26/23	1/25/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	19,532	18,353	15,321	15,338	14,042	11,715	12,949	14,158	15,406	12,724	13,018	14,438	15,674	14,641	15,296
EBITDA ¹	7,738	7,185	4,565	4,436	3,421	1,607	2,288	3,944	4,674	2,923	2,846	4,044	4,968	4,379	4,861
EBIT ¹	5,051	4,241	1,417	1,655	602	-294	456	1,924	2,580	723	429	1,477	2,373	1,676	2,002
Operating Margin	25.86%	23.11%	9.25%	10.79%	4.29%	-2.51%	3.52%	13.59%	16.75%	5.68%	3.3%	10.23%	15.14%	11.45%	13.09%
Earnings before Tax (EBT) ¹	5,194	9,661	-909	-188	-796	-1,158	-816	-52	2,788	-719	-526.3	228.4	1,223	346.2	722.3
Net income ¹	4,623	8,113	-454	1,019	-664	-2,758	1,481	297	2,669	-381	-478.4	201.4	972	433.9	761
Net margin	23.67%	44.21%	-2.96%	6.64%	-4.73%	-23.54%	11.44%	2.1%	17.32%	-2.99%	-3.67%	1.39%	6.2%	2.96%	4.97%
EPS ²	1.130	1.980	-0.1100	0.2500	-0.1600	-0.6600	0.3500	0.0700	0.6300	-0.0900	-0.1085	0.0608	0.2261	0.1128	0.1950
Dividend per Share ²	0.3650	0.3650	0.3650	0.3650	0.3650	0.3650	0.1250	0.1250	-	-	0.1271	0.1257	0.1257	0.1286	0.1258
Announcement Date	1/26/22	4/28/22	7/28/22	10/27/22	1/26/23	4/27/23	7/27/23	10/26/23	1/25/24	4/25/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	15,878	12,506	9,688	13,713	24,232	37,018	37,635	36,528
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	0.4775 x	0.3463 x	0.298 x	0.72 x	1.936 x	2.5 x	1.837 x	1.411 x
Free Cash Flow ¹	16,932	21,125	11,258	-9,411	-14,279	-12,578	-6,182	-2,865
ROE (net income / shareholders' equity)	27.7%	26.4%	25.3%	7.72%	4.27%	3.7%	6.71%	8.87%
ROA (Net income/ Total Assets)	15.9%	14.4%	13.9%	4.33%	2.37%	1.74%	3%	4.25%
Assets ¹	132,243	144,807	142,859	184,948	71,347	22,663	139,801	162,351
Book Value Per Share ²	18.10	19.70	23.30	24.50	25.10	25.60	27.10	29.50
Cash Flow per Share ²	7.410	8.360	7.330	3.740	2.720	2.630	4.350	5.250
Capex ¹	16,213	14,259	18,733	24,844	25,750	21,553	22,454	23,239
Capex / Sales	22.53%	18.31%	25.07%	39.4%	47.48%	38.58%	35.82%	33.85%
Announcement Date	1/23/20	1/21/21	1/26/22	1/26/23	1/25/24	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Intel Corporation

Trading Rating

Investor Rating

ESG Refinitiv

C+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

30.46 USD

Average target price

39.98 USD

Spread / Average Target

+31.27%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

	1st Jan change	Capi.
INTEL CORPORATION	-39.38%	131B
NVIDIA CORPORATION	+161.72%	3,077B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	+54.97%	731B
BROADCOM INC.	+50.41%	693B
AMD (ADVANCED MICRO DEVICES)	+8.47%	259B
QUALCOMM, INC.	+50.60%	240B
TEXAS INSTRUMENTS INCORPORATED	+15.15%	181B
ARM HOLDINGS PLC	+110.33%	162B
MICRON TECHNOLOGY, INC.	+67.73%	156B
ANALOG DEVICES, INC.	+17.86%	118B

Other Semiconductors