Intel Corp., current enterprise value calculation

Current share price (P)	$50.59
No. shares of common stock outstanding	4,995,000,000
US$ in millions
Common equity (market value)¹	252,697)
Add: Preferred stock, $0.001 par value; none issued (per books)	—)
Add: Non-controlling interests (per books)	12,079)
Total equity	264,776)
Add: Short-term debt (per books)	2,499)
Add: Long-term debt (per books)	44,086)
Total equity and debt	311,361)
Less: Cash and cash equivalents	14,265)
Less: Short-term investments	23,151)
Enterprise value (EV)	273,945)

Based on: 10-K (reporting date: 2025-12-27).

¹ Common equity (market value) = Share price × No. shares of common stock outstanding
= 50.59 × 4,995,000,000

Intel Corp., EV calculation

	Dec 27, 2025	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Dec 25, 2021
Share price^1, 2	$45.07	$19.43	$43.65	$28.16	$48.05
No. shares of common stock outstanding¹	4,995,000,000	4,330,000,000	4,228,000,000	4,137,000,000	4,072,000,000
US$ in millions
Common equity (market value)³	225,125)	84,132)	184,552)	116,498)	195,660)
Add: Preferred stock, $0.001 par value; none issued (book value)	—)	—)	—)	—)	—)
Add: Non-controlling interests (book value)	12,079)	5,762)	4,375)	1,863)	—)
Total equity	237,204)	89,894)	188,927)	118,361)	195,660)
Add: Short-term debt (book value)	2,499)	3,729)	2,288)	4,367)	4,591)
Add: Long-term debt (book value)	44,086)	46,282)	46,978)	37,684)	33,510)
Total equity and debt	283,789)	139,905)	238,193)	160,412)	233,761)
Less: Cash and cash equivalents	14,265)	8,249)	7,079)	11,144)	4,827)
Less: Short-term investments	23,151)	13,813)	17,955)	17,194)	23,586)
Enterprise value (EV)	246,373)	117,843)	213,159)	132,074)	205,348)

Based on: 10-K (reporting date: 2025-12-27), 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25).

¹ Data adjusted for splits and stock dividends.

² Closing price as at the filing date of Intel Corp. Annual Report.

³ 2025 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 45.07 × 4,995,000,000

The information presents a fluctuating pattern in several financial metrics over a five-year period. Enterprise value (EV) exhibits considerable volatility, mirroring changes observed in common equity market value and total equity. Total equity and debt generally increased over the period, though with an interim decline.

Enterprise Value (EV) Trend: Enterprise value decreased from US$205.348 billion in 2021 to US$132.074 billion in 2022, representing a substantial decline. A partial recovery was noted in 2023, with EV reaching US$213.159 billion. However, this was followed by another decrease to US$117.843 billion in 2024, the lowest value observed during the period. The most recent year, 2025, shows a significant increase to US$246.373 billion.
Equity and Debt Relationship: Total equity and debt increased from US$233.761 billion in 2021 to US$283.789 billion in 2025. The increase was not linear; a decrease to US$160.412 billion was recorded in 2022. The value then rose to US$238.193 billion in 2023 before declining to US$139.905 billion in 2024. This suggests a dynamic capital structure, potentially influenced by debt financing and equity market conditions.
Common Equity vs. Total Equity: Common equity (market value) and total equity values were identical in 2021. However, a divergence began in subsequent years. While both experienced fluctuations, total equity consistently exceeded common equity after 2021, indicating the presence of other equity components, such as preferred stock or additional paid-in capital. The gap between the two widened in 2024, before narrowing again in 2025.

The volatility in enterprise value suggests sensitivity to market conditions and/or company-specific factors. The interplay between equity and debt levels indicates active capital management. The observed trends warrant further investigation into the underlying drivers of these changes, including profitability, investment decisions, and financing activities.

Download chart

Intel Corp. (NASDAQ:INTC)

Enterprise Value (EV)

Current Enterprise Value (EV)

Historical Enterprise Value (EV)