|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 44.70 USD | -2.72% |
|
-1.67% | +21.54% |
| 05:02pm | BE Semiconductor tumbles on rumors from Korea |  |
| 11:50am | Sintrones Showcases IEC 62443-Aligned Edge AI With Built-In Reliability And Cybersecurity For Mission-Critical Applications | CI |
Company Valuation: Intel Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 211,240 | 107,054 | 214,004 | 87,554 | 172,674 | 229,520 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 32.92% | - | - |
| Enterprise Value (EV) 1 | 220,928 | 120,767 | 238,236 | 115,503 | 181,843 | 245,187 | 246,544 | 245,151 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 34.83% | 0.55% | -0.57% |
| P/E ratio | 10.7x | 13.4x | 127x | -4.63x | -603x | -298x | 114x | 58.5x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 1.79x | 1.72x | 1.47x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -2x | -0x | 0.6x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 4.26x | 3.96x | 3.71x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 4.55x | 4.25x | 3.97x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 15x | 11.8x | 9.31x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 62.3x | 34.6x | 23.9x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -48.9x | 314x | 340x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -2.04% | 0.32% | 0.29% |
| 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 | -0.1543 | 0.4045 | 0.7852 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 53,832 | 57,954 | 61,811 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 16,328 | 20,980 | 26,331 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 3,936 | 7,134 | 10,238 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -444.6 | 2,242 | 4,049 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 15,667 | 17,024 | 15,631 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 45.95 | 45.95 | 45.95 |
| Nbr of stocks (in thousands) | 4,067,000 | 4,127,000 | 4,216,000 | 4,313,000 | 4,770,000 | 4,995,000 | - | - |
| Announcement Date | 1/26/22 A | 1/26/23 A | 1/25/24 A | 1/30/25 A | 1/22/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -297.82x | 4.55x | 15.02x | -.--% | 230B | |
| 22.66x | 11.64x | 17.42x | 0.02% | 4,454B | |
| 39.55x | 15.19x | 22.61x | 0.79% | 1,576B | |
| 11.84x | 5.55x | 7.97x | 0.12% | 447B | |
| 16.71x | 6.72x | 10.8x | 0.2% | 437B | |
| 44.62x | 6.74x | 28.53x | -.--% | 325B | |
| 30.84x | 9.62x | 19.9x | 2.89% | 180B | |
| 38.71x | 11.78x | 19.33x | 1.3% | 161B | |
| 15.86x | 3.43x | 9.65x | 2.62% | 146B | |
| 130.1x | 25.39x | 53.44x | 0% | 128B | |
| Average | 5.31x | 10.06x | 20.47x | 0.79% | 808.41B | |
| Weighted average by Cap. | 18.90x | 11.36x | 18.45x | 0.32% |
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
- Equities
- INTC Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition