|
Market Closed -
Nasdaq
04:00:00 2026-08-17 pm EDT
|
Pre-market 08:20:14 am | |||
| 103.49 USD | +0.97% |
|
98.92 | -4.42% |
| 07:07am | US stock futures fall as fading Iran peace prospects drive up oil, yields | RE |
| 05:27am | US stock futures drop as fading Iran peace hopes lift oil, bond yields | 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 | 543,791 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 214.92% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 566,421 | 565,364 | 554,733 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 211.49% | -0.19% | -1.88% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -44.9x | 65.2x | 50.5x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.69x | 4.34x | 3.82x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.7x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 8.63x | 7.64x | 6.62x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 8.99x | 7.94x | 6.75x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 25x | 20x | 15.8x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 58.9x | 42.6x | 29.4x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -355x | -390x | 157x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.28% | -0.26% | 0.64% |
| 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 | 103.49 | 103.49 | 103.49 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -44.86x | 8.99x | 25.01x | -.--% | 544B | |
| 23.82x | 13.42x | 19.8x | 0.34% | 5,450B | |
| 22.36x | 10.96x | 14.86x | 1.13% | 1,954B | |
| 43.58x | 17.84x | 26.26x | 0.67% | 1,867B | |
| 13.94x | 8.48x | 10.25x | 0.05% | 1,143B | |
| 4.68x | 2.91x | 3.5x | 0.23% | 848B | |
| 88.48x | 16.02x | 60.19x | -.--% | 826B | |
| 215.1x | 47.23x | 96.22x | -.--% | 290B | |
| 33.28x | 12.06x | 22.37x | 2.03% | 258B | |
| 126.31x | 17.79x | 47.53x | 0.1% | 205B | |
| Average | 52.67x | 15.57x | 32.60x | 0.45% | 1,339B | |
| Weighted average by Cap. | 31.41x | 13.34x | 22.96x | 0.46% |
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
