|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 257.90 USD | -0.15% |
|
+0.91% | -18.17% |
| 03:37pm | Tesla wins bid to revive UK lawsuit for 5G patents licence | RE |
| 07-23 | Walt Disney Faces European Patent Injunction Over Video Codecs | MT |
Company Valuation: InterDigital, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,197 | 1,468 | 2,790 | 4,910 | 8,197 | 6,676 | - | - |
| Change | - | -33.21% | 90.08% | 75.98% | 66.95% | -18.55% | - | - |
| Enterprise Value (EV) 1 | 1,679 | 873 | 2,446 | 4,423 | 7,428 | 5,765 | 5,765 | 6,676 |
| Change | - | -47.99% | 180.23% | 80.8% | 67.94% | -22.39% | -0.01% | 15.81% |
| P/E | 40.5x | 16.1x | 14.2x | 16x | 27x | 35.8x | 29.9x | 17.5x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.2x | 0x | 0.3x | -12.07x | -0.9x | 1.5x | 0.2x |
| Capitalization / Revenue | 5.17x | 3.21x | 5.08x | 5.65x | 9.83x | 9.45x | 9.14x | 6.44x |
| EV / Revenue | 3.95x | 1.91x | 4.45x | 5.09x | 8.91x | 8.16x | 7.89x | 6.44x |
| EV / EBITDA | 11.2x | 3.43x | 7.09x | 8.03x | 12.6x | 14.2x | 13.4x | - |
| EV / EBIT | 23.6x | 5.8x | 11x | 10.1x | 16.1x | 19.3x | 16.5x | 10.1x |
| EV / FCF | 17.8x | 3.59x | 14.5x | 20.8x | 15.7x | 13.7x | 30.9x | - |
| FCF Yield | 5.63% | 27.9% | 6.91% | 4.81% | 6.38% | 7.27% | 3.23% | - |
| Dividend per Share 2 | - | 1.4 | 1.5 | 1.7 | 2.6 | 2.88 | 3 | 3.2 |
| Rate of return | - | 2.83% | 1.38% | 0.88% | 0.82% | 1.11% | 1.16% | 1.24% |
| EPS 2 | 1.77 | 3.07 | 7.62 | 12.07 | 11.8 | 7.207 | 8.627 | 14.75 |
| Distribution rate | - | 45.6% | 19.7% | 14.1% | 22% | 40% | 34.8% | 21.7% |
| Net sales 1 | 425.4 | 457.8 | 549.6 | 868.5 | 834 | 706.2 | 730.2 | 1,037 |
| EBITDA 1 | 149.4 | 254.5 | 345.2 | 551 | 588.9 | 406.5 | 431.3 | - |
| EBIT 1 | 71.21 | 150.5 | 221.6 | 439.5 | 460.9 | 299.4 | 348.8 | 660.3 |
| Net income 1 | 55.3 | 93.69 | 214.1 | 358.6 | 406.6 | 226.9 | 287.4 | 500.1 |
| Net Debt 1 | -518.9 | -594.7 | -343.3 | -486.4 | -768.5 | -910.8 | -911.2 | - |
| Reference price 2 | 71.63 | 49.48 | 108.54 | 193.72 | 318.38 | 258.30 | 258.30 | 258.30 |
| Nbr of stocks (in thousands) | 30,678 | 29,663 | 25,703 | 25,344 | 25,745 | 25,845 | - | - |
| Announcement Date | 17/02/22 | 15/02/23 | 15/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.84x | 8.16x | 14.18x | 1.12% | 6.68B | |
| 35.11x | 7.35x | 18.98x | 1.45% | 450B | |
| 51.58x | 17.55x | 36.63x | -.--% | 219B | |
| 36.99x | 11.84x | 29.45x | 0.28% | 181B | |
| 19.64x | 0.81x | 14.24x | 2.28% | 177B | |
| 31.5x | 6x | 17.55x | 1.14% | 69.36B | |
| 154.47x | 19.89x | 58.31x | -.--% | 59.36B | |
| 75.11x | 8.75x | 40.39x | -.--% | 55.34B | |
| 40.28x | 2.06x | 13.44x | 1.83% | 52.41B | |
| 17.75x | 2.83x | 12.1x | 3.02% | 48.04B | |
| Average | 49.83x | 8.52x | 25.53x | 1.11% | 131.76B | |
| Weighted average by Cap. | 42.48x | 8.97x | 24.82x | 1.09% |
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
- IDCC Stock
- Valuation InterDigital, Inc.
Select your edition
All financial news and data tailored to specific country editions
