|
Market Closed -
Nasdaq
04:00:00 2026-11-13 pm EST
|
After hours 08:00:00 pm | |||
| 59.66 USD | -2.52% |
|
58.68 | -1.65% |
| 06:35pm | Soros Fund ramps up Intel stake to over $340 million in third quarter | RE |
| Nov. 13 | BofA Raises Server CPU Market Outlook on Agentic AI Demand, Chip Supply Visibility | MT |
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 | 317,093 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 83.64% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 344,672 | 333,936 | 330,318 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 89.54% | -3.11% | -1.08% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -29x | 43.5x | 24.7x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 2.55x | 2.36x | 2.12x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 0.3x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 5.14x | 4.59x | 3.79x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 5.58x | 4.83x | 3.94x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 15.7x | 13.1x | 9.81x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 36.9x | 29x | 17.6x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | 3,570x | -80.3x | 81.2x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | 0.03% | -1.25% | 1.23% |
| 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 | -2.058 | 1.371 | 2.418 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 61,741 | 69,132 | 83,771 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 21,909 | 25,439 | 33,688 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,345 | 11,531 | 18,770 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -10,594 | 7,350 | 12,982 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 27,579 | 16,843 | 13,225 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 59.66 | 59.66 | 59.66 |
| Nbr of stocks (in thousands) | 4,067,000 | 4,127,000 | 4,216,000 | 4,313,000 | 4,770,000 | 5,315,000 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -28.99x | 5.58x | 15.73x | -.--% | 317B | |
| 16.29x | 9.2x | 13.88x | 0.47% | 3,932B | |
| 21.27x | 10.42x | 14.07x | 1.15% | 1,852B | |
| 37.47x | 15.86x | 23.31x | 0.75% | 1,656B | |
| 86.73x | 16.59x | 60.77x | -.--% | 876B | |
| 4.48x | 2.69x | 3x | 0.08% | 881B | |
| 3.32x | 2.05x | 2.47x | 2.42% | 663B | |
| 33.53x | 12.58x | 22.9x | 1.9% | 277B | |
| 179.49x | 32.74x | 65.56x | -.--% | 204B | |
| Average | 39.29x | 11.97x | 24.63x | 0.75% | 1,184B | |
| Weighted average by Cap. | 26.68x | 10.50x | 18.90x | 0.69% |
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
