Valuation Intel Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 12:59:40 17/07/2026 am IST			5-day change	1st Jan Change
84.00 ^EUR	-5.19%		-10.92%	+167.43%

17/07	Wall Street ends lower as chip weakness offsets solid earnings, economic data	RE
16/07	Intel, Google Cloud Expand AI Partnership With Gemini Enterprise Rollout	MT

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	5,17,628	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	199.77%	-	-
Enterprise Value (EV) ¹	2,20,928	1,20,767	2,38,236	1,15,503	1,81,843	5,36,839	5,20,021	5,07,030
Change	-	-45.34%	97.27%	-51.52%	57.44%	195.22%	-3.13%	-2.5%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-254x	93.4x	69.7x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	4.01x	3.76x	3.33x
PEG	-	-0.2x	-1.6x	0x	6.1x	-0x	-0x	2x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	8.79x	7.82x	6.99x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	9.12x	7.86x	6.85x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	27.1x	20.5x	16.7x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	71.8x	48.2x	34.5x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-293x	179x	82.9x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.34%	0.56%	1.21%
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	-0.3816	1.039	1.393
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	58,891	66,170	74,062
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	7,475	10,796	14,710
Net income ¹	19,868	8,014	1,689	-18,756	-267	-1,861	5,576	8,438
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	97.06	97.06	97.06
Nbr of stocks (in thousands)	40,67,000	41,27,000	42,16,000	43,13,000	47,70,000	50,26,000	-	-
Announcement Date	26/01/22	26/01/23	25/01/24	30/01/25	22/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	22.54x	12.69x	18.83x	0.36%	5,14700Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.25x	11.6x	15.63x	1.05%	1,96500Cr
BROADCOM INC.	43.53x	17.92x	26.38x	0.66%	1,87600Cr
MICRON TECHNOLOGY, INC.	12.44x	7.55x	9.14x	0.06%	1,02100Cr
SK HYNIX INC.	6.43x	3.77x	4.53x	0.27%	1,01900Cr
AMD (ADVANCED MICRO DEVICES)	98.13x	17.14x	64.17x	-.--%	86TCr
ARM HOLDINGS PLC	228.86x	48.83x	103.43x	-.--%	30TCr
TEXAS INSTRUMENTS INCORPORATED	39.03x	13.39x	25.72x	1.91%	27TCr
KIOXIA HOLDINGS CORPORATION	7.44x	3.85x	4.68x	1.31%	25TCr
Average	53.63x	15.19x	30.28x	0.62%	1,41200Cr
Weighted average by Cap.	33.80x	13.15x	22.45x	0.5%