|
Market Closed -
Other stock markets
|
Pre-market 05:09:25 pm | |||
| 105.45 USD | +8.64% |
|
102.00 | -3.27% |
| 05:00pm | Brent hovers near USD94 as war fears mount | AN |
| 04:16pm | SK hynix Weighs Acquisition of Intel's Ohio Chip Campus | 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 | 5,29,992 | - | - |
| Change | - | -49.32% | 99.9% | -59.09% | 97.22% | 206.93% | - | - |
| Enterprise Value (EV) 1 | 2,20,928 | 1,20,767 | 2,38,236 | 1,15,503 | 1,81,843 | 5,49,203 | 5,33,302 | 5,21,960 |
| Change | - | -45.34% | 97.27% | -51.52% | 57.44% | 202.02% | -2.9% | -2.13% |
| P/E | 10.7x | 13.4x | 127x | -4.63x | -603x | -276x | 98.7x | 75.7x |
| PBR | 2.23x | 1.06x | 2.02x | 0.89x | 1.58x | 4.36x | 4.08x | 3.61x |
| PEG | - | -0.2x | -1.6x | 0x | 6.1x | -1x | -0x | 2.5x |
| Capitalization / Revenue | 2.83x | 1.7x | 3.95x | 1.65x | 3.27x | 8.98x | 7.98x | 7.14x |
| EV / Revenue | 2.96x | 1.92x | 4.39x | 2.18x | 3.44x | 9.31x | 8.03x | 7.03x |
| EV / EBITDA | 6.8x | 6.34x | 19x | 10.4x | 12.4x | 27.5x | 20.8x | 16.7x |
| EV / EBIT | 9.95x | 15.3x | 51x | -455x | 62.4x | 72.8x | 49.1x | 34.7x |
| EV / FCF | 19.6x | -12.8x | -16.7x | -7.38x | -36.7x | -299x | 184x | 85.3x |
| FCF Yield | 5.1% | -7.79% | -5.99% | -13.6% | -2.72% | -0.33% | 0.54% | 1.17% |
| 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 | 1.068 | 1.393 |
| Distribution rate | 30% | 75.3% | 185% | -8.68% | - | - | - | - |
| Net sales 1 | 74,718 | 63,054 | 54,228 | 53,101 | 52,853 | 58,987 | 66,422 | 74,212 |
| EBITDA 1 | 32,505 | 19,045 | 12,514 | 11,125 | 14,622 | 19,952 | 25,699 | 31,286 |
| EBIT 1 | 22,205 | 7,917 | 4,667 | -254 | 2,916 | 7,545 | 10,863 | 15,035 |
| 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 | 3,310 | -8,031 |
| Reference price 2 | 51.94 | 25.94 | 50.76 | 20.30 | 36.20 | 105.45 | 105.45 | 105.45 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -276.37x | 9.31x | 27.53x | -.--% | 53TCr | |
| 21.92x | 12.35x | 18.32x | 0.37% | 5,02100Cr | |
| 22.67x | 11.08x | 15.05x | 1.12% | 1,93000Cr | |
| 42.68x | 17.57x | 25.87x | 0.68% | 1,83900Cr | |
| 13.35x | 8.12x | 9.81x | 0.05% | 1,09600Cr | |
| 5.67x | 3.27x | 3.93x | 0.31% | 90TCr | |
| 100.79x | 17.62x | 65.98x | -.--% | 89TCr | |
| 239.88x | 51.1x | 108.39x | -.--% | 31TCr | |
| 40.33x | 12.87x | 22.51x | 1.12% | 19TCr | |
| 13.71x | 4.42x | 12.42x | 2.09% | 18TCr | |
| Average | 22.46x | 14.77x | 30.98x | 0.57% | 1,28900Cr | |
| Weighted average by Cap. | 21.68x | 12.97x | 22.98x | 0.48% |
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
