|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 131.34 USD | +2.36% |
|
-6.97% | +255.31% |
| 03:34pm | What's good for the US economy now may not be good for stocks | RE |
| 26/06 | New Street Research Raises Intel Price Target to $122 From $100 | 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 | 6,44,936 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 273.5% | - | - |
| Enterprise Value (EV) 1 | 2,20,928 | 1,20,767 | 2,38,236 | 1,15,503 | 1,81,843 | 6,57,628 | 6,47,704 | 6,35,047 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 261.65% | -1.51% | -1.95% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -370x | 140x | 105x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 5.18x | 4.93x | 4.41x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -1x | -0x | 3.1x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 11x | 9.85x | 8.85x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 11.2x | 9.89x | 8.72x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 33.3x | 26x | 22.1x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 89.5x | 62.1x | 45.8x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -434x | 347x | 168x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.23% | 0.29% | 0.6% |
| 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 | -0.3466 | 0.9152 | 1.222 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 58,704 | 65,483 | 72,867 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 19,727 | 24,936 | 28,739 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 7,344 | 10,424 | 13,862 |
| Net income 1 | 19,868 | 8,014 | 1,689 | -18,756 | -267 | -1,820 | 5,092 | 7,862 |
| Net Debt 1 | 9,688 | 13,713 | 24,232 | 27,949 | 9,169 | 12,692 | 2,768 | -9,890 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 128.32 | 128.32 | 128.32 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -370.18x | 11.2x | 33.34x | -.--% | 64TCr | |
| 20.56x | 11.5x | 17.13x | 0.39% | 4,66300Cr | |
| 23.71x | 11.18x | 15.23x | 1.06% | 1,90400Cr | |
| 40.24x | 16.61x | 24.45x | 0.72% | 1,73700Cr | |
| 15.56x | 9.54x | 11.54x | 0.05% | 1,27900Cr | |
| 8.52x | 4.95x | 5.97x | 0.21% | 1,23500Cr | |
| 97.09x | 16.94x | 63.52x | -.--% | 85TCr | |
| 274.32x | 59x | 125.09x | -.--% | 36TCr | |
| 9.6x | 5.01x | 6.15x | 1.04% | 31TCr | |
| 37.16x | 12.73x | 24.41x | 2.02% | 26TCr | |
| Average | 15.66x | 15.87x | 32.68x | 0.55% | 1,32400Cr | |
| Weighted average by Cap. | 14.78x | 12.81x | 22.80x | 0.47% |
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
