|
Market Closed -
Other stock markets
|
After hours 08:00:00 pm | |||
| 107.76 USD | +4.50% |
|
108.76 | +0.93% |
| Jul. 14 | ROI-AI uncertainty is rising. So is investor conviction: McGeever | RE |
| Jul. 14 | CPI Brings Relief, but Oil Is Back in Charge |  |
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 | 541,602 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 213.66% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 560,813 | 543,995 | 531,004 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 208.41% | -3% | -2.39% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -278x | 106x | 74.5x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.38x | 4.18x | 3.7x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -1x | -0x | 1.7x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 9.21x | 8.22x | 7.3x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.53x | 8.26x | 7.15x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 28.4x | 21.4x | 17.5x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 75.5x | 51.3x | 35.8x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -306x | 187x | 86.8x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.33% | 0.53% | 1.15% |
| 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 | -0.3882 | 1.014 | 1.446 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 58,823 | 65,893 | 74,219 |
| 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 | 7,430 | 10,610 | 14,816 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -1,901 | 5,449 | 8,765 |
| 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 | 107.76 | 107.76 | 107.76 |
| 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 | 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.($) | ||
|---|---|---|---|---|---|---|
 | -282.85x | 9.13x | 27.18x | -.--% | 518B | |
| 21.59x | 12.14x | 18.01x | 0.37% | 4,930B | |
| 24.42x | 11.62x | 15.7x | 1.05% | 1,966B | |
| 42.33x | 17.46x | 25.71x | 0.68% | 1,827B | |
| 12.89x | 7.83x | 9.48x | 0.06% | 1,058B | |
| 5.67x | 3.27x | 3.93x | 0.31% | 900B | |
| 98.75x | 17.33x | 64.82x | -.--% | 871B | |
| 246.83x | 52.78x | 111.73x | -.--% | 319B | |
| 38.82x | 13.29x | 25.5x | 1.93% | 272B | |
| 6.83x | 3.51x | 4.27x | 1.42% | 226B | |
| Average | 21.53x | 14.84x | 30.63x | 0.58% | 1,289B | |
| Weighted average by Cap. | 21.80x | 12.95x | 22.84x | 0.49% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
