Valuation Intel Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 07:45:27 22/04/2026 pm IST			5-day change	1st Jan Change
66.04 ^USD	-0.32%		+2.00%	+79.51%

04:37pm	MORNING BID AMERICAS-Another deadline dodged	RE
04:23pm	Another deadline dodged	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,11,240	1,07,054	2,14,004	87,554	1,72,674	3,32,692	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	92.67%	-	-
Enterprise Value (EV) ¹	2,20,928	1,20,767	2,38,236	1,15,503	1,81,843	3,46,410	3,39,369	3,29,920
Change	-	-45.34%	97.27%	-51.52%	57.44%	90.5%	-2.03%	-2.78%
P/E ratio	10.7x	13.4x	127x	-4.63x	-603x	-917x	116x	59.9x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	2.66x	2.54x	2.31x
PEG	-	-0.2x	-1.6x	0x	6.1x	-44.9x	-0x	0.6x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	6.12x	5.64x	5.23x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	6.38x	5.75x	5.19x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	21.2x	15.8x	12.3x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	82.4x	45x	28.9x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-71.3x	290x	181x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-1.4%	0.34%	0.55%
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	-0.0723	0.5735	1.106
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	54,333	58,997	63,613
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	16,359	21,456	26,899
EBIT ¹	22,205	7,917	4,667	-254	2,916	4,203	7,540	11,433
Net income ¹	19,868	8,014	1,689	-18,756	-267	-28.6	2,701	5,139
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	13,718	6,677	-2,772
Reference price ²	51.94	25.94	50.76	20.30	36.20	66.26	66.26	66.26
Nbr of stocks (in thousands)	40,67,000	41,27,000	42,16,000	43,13,000	47,70,000	50,21,010	-	-
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.($)
INTEL CORPORATION	-916.97x	6.38x	21.18x	-.--%	33TCr
NVIDIA CORPORATION	24.52x	12.62x	18.66x	0.02%	4,85600Cr
BROADCOM INC.	45.36x	18.47x	27.03x	0.65%	1,90400Cr
SK HYNIX INC.	5.47x	2.76x	3.41x	0.29%	58TCr
MICRON TECHNOLOGY, INC.	7.76x	4.37x	5.36x	0.12%	51TCr
AMD (ADVANCED MICRO DEVICES)	63.02x	9.68x	39.3x	-.--%	46TCr
TEXAS INSTRUMENTS INCORPORATED	36.11x	11.25x	23.35x	2.46%	21TCr
ARM HOLDINGS PLC	190.57x	37.24x	78.76x	-.--%	19TCr
ANALOG DEVICES, INC.	44.25x	13.34x	21.94x	1.14%	18TCr
QUALCOMM, INC.	15.99x	3.39x	9.62x	2.68%	14TCr
Average	-48.39x	11.95x	24.86x	0.73%	93.71TCr
Weighted average by Cap.	-1.03x	12.71x	21.03x	0.29%