Using the industry peer median EV/Revenue multiple (trailing + forward), Intel Corporation (INTC) has a fair value of $139.81 based on 9 comparable companies in the Semiconductors industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Intel CorporationINTC | 584,128 | 11.7x | 11.7x |
| Lam Research Corporation | 324,485 | 17.5x | 17.7x |
| Applied Materials, Inc. | 321,301 | 11.3x | 11.4x |
| KLA Corporation | 249,645 | 20.9x | 18.9x |
| Texas Instruments Incorporated | 245,370 | 14.6x | 12.4x |
| Arm Holdings plc American Depositary Shares | 229,264 | 56.8x | 46.4x |
| Analog Devices, Inc. | 191,664 | 18.0x | 21.1x |
| Amphenol Corporation | 182,742 | 8.1x | 8.2x |
| QUALCOMM Incorporated | 160,484 | 3.8x | 3.9x |
| ServiceNow, Inc. | 93,282 | 7.0x | 5.7x |
| Industry Median | 14.6x | 12.4x | |
| (*) Revenue | 52,853 | 52,609 | |
| = Enterprise Value | 769,796 | 652,712 | |
| (-) Net Debt | 32,320 | 32,320 | |
| Equity Value | 737,476 | 620,392 | |
| (/) Outstanding shares | 4,856 | 4,856 | |
| Fair Price | $152 | $128 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.