|
Market Closed -
Hong Kong S.E.
01:38:19 21/04/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 300.00 HKD | -.--% |
|
-.--% | - |
| 06:10pm | Stock Futures Edge Higher, Treasury Yields Tick Up -- Update | DJ |
| 04:17pm | Social Buzz: Wallstreetbets Stocks Advance Pre-Bell Friday; Intel, AMD to Open Higher | 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 | 2,11,240 | 1,07,054 | 2,14,004 | 87,554 | 1,72,674 | 5,71,692 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 231.08% | - | - |
| Enterprise Value (EV) 1 | 2,20,928 | 1,20,767 | 2,38,236 | 1,15,503 | 1,81,843 | 5,94,323 | 5,93,266 | 5,82,634 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 226.83% | -0.18% | -1.79% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -47.1x | 68.8x | 53.5x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.93x | 4.57x | 4.02x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -0x | -0x | 1.9x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 9.06x | 7.94x | 6.93x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.42x | 8.24x | 7.06x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 26.2x | 20.7x | 16.8x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 61.2x | 44.4x | 31.1x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -457x | -389x | 118x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.22% | -0.26% | 0.85% |
| 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 | -2.308 | 1.581 | 2.033 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 63,077 | 72,007 | 82,533 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 22,658 | 28,598 | 34,667 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 9,707 | 13,376 | 18,732 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -11,805 | 8,000 | 13,202 |
| 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 | 108.80 | 108.80 | 108.80 |
| Nbr of stocks (in thousands) | 40,67,000 | 41,27,000 | 42,16,000 | 43,13,000 | 47,70,000 | 52,54,526 | - | - |
| Announcement Date | 26/01/22 | 26/01/23 | 25/01/24 | 30/01/25 | 22/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.06x | 12.49x | 18.92x | 0.35% | 5,29600Cr | |
| 22.54x | 11.07x | 15x | 1.11% | 1,97100Cr | |
| 37.67x | 15.88x | 23.33x | 0.75% | 1,65800Cr | |
| 13.44x | 8.18x | 9.88x | 0.05% | 1,10400Cr | |
| 4.96x | 3.16x | 3.82x | 0.21% | 92TCr | |
| 95.36x | 17.25x | 65.54x | -.--% | 89TCr | |
| -47.14x | 9.42x | 26.23x | -.--% | 57TCr | |
| 210.12x | 46.05x | 93.81x | -.--% | 28TCr | |
| Average | 44.88x | 15.44x | 32.07x | 0.31% | 1,58700Cr | |
| Weighted average by Cap. | 28.40x | 12.60x | 22.27x | 0.43% |
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
- 4335 Stock
- Valuation Intel Corporation
Select your edition
All financial news and data tailored to specific country editions
