Enterprise Value to EBITDA (EV/EBITDA)

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
EV to EBITDA Ratio, Current
EV to EBITDA Ratio, Historical

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Intel Corp., EBITDA calculation

US$ in millions

12 months ended:	Dec 30, 2023	Dec 31, 2022	Dec 25, 2021	Dec 26, 2020	Dec 28, 2019
Net income attributable to Intel	1,689)	8,014)	19,868)	20,899)	21,048)
Add: Net income attributable to noncontrolling interest	(14)	3)	—)	—)	—)
Add: Income tax expense	(913)	(249)	1,835)	4,179)	3,010)
Earnings before tax (EBT)	762)	7,768)	21,703)	25,078)	24,058)
Add: Interest expense	878)	496)	597)	629)	489)
Earnings before interest and tax (EBIT)	1,640)	8,264)	22,300)	25,707)	24,547)
Add: Depreciation	7,847)	11,128)	9,953)	10,482)	9,204)
Add: Amortization of intangibles	1,755)	1,907)	1,839)	1,757)	1,622)
Earnings before interest, tax, depreciation and amortization (EBITDA)	11,242)	21,299)	34,092)	37,946)	35,373)

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

Download chart

Item	Description	The company
EBITDA	To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital.	Intel Corp. EBITDA decreased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Intel Corp., current EV/EBITDA calculation, comparison to benchmarks

Selected Financial Data (US$ in millions)
Enterprise value (EV)	112,797)
Earnings before interest, tax, depreciation and amortization (EBITDA)	11,242)
Valuation Ratio
EV/EBITDA	10.03
Benchmarks
EV/EBITDA, Competitors¹
Advanced Micro Devices Inc.	46.75
Analog Devices Inc.	26.24
Applied Materials Inc.	14.78
Broadcom Inc.	51.39
First Solar Inc.	14.85
KLA Corp.	22.11
Lam Research Corp.	18.66
Micron Technology Inc.	11.04
Monolithic Power Systems Inc.	50.91
NVIDIA Corp.	92.25
Qualcomm Inc.	13.44
Texas Instruments Inc.	19.22
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment	62.06
EV/EBITDA, Industry
Information Technology	37.82

Based on: 10-K (reporting date: 2023-12-30).

¹ Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.

Enterprise Value to EBITDA Ratio, Historical

Intel Corp., historical EV/EBITDA calculation, comparison to benchmarks

	Dec 30, 2023	Dec 31, 2022	Dec 25, 2021	Dec 26, 2020	Dec 28, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)¹	213,159)	132,074)	205,348)	242,716)	308,724)
Earnings before interest, tax, depreciation and amortization (EBITDA)²	11,242)	21,299)	34,092)	37,946)	35,373)
Valuation Ratio
EV/EBITDA³	18.96	6.20	6.02	6.40	8.73
Benchmarks
EV/EBITDA, Competitors⁴
Advanced Micro Devices Inc.	65.81	22.63	34.19	62.10	82.59
Analog Devices Inc.	15.56	16.23	38.55	23.61	18.67
Applied Materials Inc.	15.75	11.04	17.54	16.82	14.60
Broadcom Inc.	26.42	13.54	19.72	18.89	16.32
First Solar Inc.	11.52	53.82	7.64	12.99	32.49
KLA Corp.	15.67	14.97	19.26	18.10	14.14
Lam Research Corp.	15.36	11.36	16.94	18.35	10.69
Micron Technology Inc.	32.38	3.26	6.05	6.46	3.90
Monolithic Power Systems Inc.	62.08	39.34	68.91	90.99	51.73
NVIDIA Corp.	95.69	57.58	58.98	52.92	21.08
Qualcomm Inc.	12.82	7.84	12.76	19.49	10.55
Texas Instruments Inc.	16.36	14.69	15.54	21.75	17.73
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment	26.57	14.71	15.61	14.87	11.67
EV/EBITDA, Industry
Information Technology	23.81	18.66	20.75	19.96	14.60

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

¹ See details »

² See details »

³ 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 213,159 ÷ 11,242 = 18.96

⁴ Click competitor name to see calculations.

Download chart

Valuation ratio	Description	The company
EV/EBITDA	Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock.	Intel Corp. EV/EBITDA ratio increased from 2021 to 2022 and from 2022 to 2023.

Intel Corp. (NASDAQ:INTC)

Enterprise Value to EBITDA (EV/EBITDA)

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Enterprise Value to EBITDA Ratio, Current

Enterprise Value to EBITDA Ratio, Historical