|
Real-time Estimate
Cboe BZX
03:38:00 2026-08-24 pm EDT
|
5-day change | 1st Jan Change | ||
| 87.34 USD | -5.77% |
|
-10.01% | +156.97% |
| 02:45pm | JPMorgan Raises Intel Price Target to $85 From $45 | MT |
| 01:09am | Alibaba shares slide after $10.2 billion AI share sale offered at sharp discount | RE |
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 | 473,275 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 174.09% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 495,906 | 494,848 | 484,217 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 172.71% | -0.21% | -2.15% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -39x | 56.7x | 43.9x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.09x | 3.78x | 3.33x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.5x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 7.51x | 6.65x | 5.76x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 7.87x | 6.95x | 5.89x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 21.9x | 17.5x | 13.8x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 51.6x | 37.3x | 25.7x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -310x | -342x | 137x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.32% | -0.29% | 0.73% |
| 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 | -2.307 | 1.588 | 2.05 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 62,994 | 71,221 | 82,180 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 22,648 | 28,286 | 35,154 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,611 | 13,260 | 18,844 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,799 | 7,857 | 13,034 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 22,630 | 21,573 | 10,942 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 90.07 | 90.07 | 90.07 |
| 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 | 1/26/22 | 1/26/23 | 1/25/24 | 1/30/25 | 1/22/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.73x | 12.72x | 18.71x | 0.35% | 5,201B | |
| 22.45x | 11.01x | 14.92x | 1.12% | 1,963B | |
| 40.91x | 16.76x | 24.67x | 0.71% | 1,753B | |
| 13.32x | 8.09x | 9.77x | 0.06% | 1,092B | |
| 4.95x | 3.09x | 3.72x | 0.21% | 910B | |
| 82.76x | 14.96x | 56.23x | -.--% | 773B | |
| -39.04x | 7.87x | 21.9x | -.--% | 473B | |
| 193.61x | 42.23x | 86.1x | -.--% | 260B | |
| 31.1x | 11.29x | 20.94x | 2.17% | 241B | |
| Average | 41.42x | 14.22x | 28.55x | 0.51% | 1,407B | |
| Weighted average by Cap. | 28.13x | 12.46x | 20.94x | 0.48% |
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
- INTCUS Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
