Company Valuation: Adeia Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,977 996 1,328 1,528 1,889 2,760 - -
Change - -49.61% 33.33% 15.04% 23.67% 46.09% - -
Enterprise Value (EV) 1,977 996 1,328 1,528 1,889 2,760 2,760 2,760
Change - -49.61% 33.33% 15.04% 23.67% 46.09% 0% 0%
P/E -35.7x -3.34x 20.7x 24.5x 17.4x 37x 27.2x 25.5x
PBR 1.47x 3.31x - - - - - -
PEG - -0x -0x -4.9x 0.2x -1.2x 0.8x 3.91x
Capitalization / Revenue 2.25x 2.27x 3.42x 4.06x 4.26x 6.63x 6.12x 5.81x
EV / Revenue 0x 0x 0x 0x 0x 6.63x 6.12x 5.81x
EV / EBITDA 0x 0x 0x 0x 0x 11.8x 10.3x 9.68x
EV / EBIT 0x 0x 0x 0x 0x 11.8x 10.7x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -2.84 0.6 0.57 0.99 0.6767 0.92 0.98
Distribution rate - - - - - - - -
Net sales 1 877.7 438.9 388.8 376 443.4 416 451.1 475
EBITDA 1 266.9 344.2 262.3 234.3 277.6 234.7 268.2 285.1
EBIT 1 301.3 327 260.7 232.3 275.7 233.4 257.3 -
Net income 1 -55.46 -295.9 67.37 64.62 111.1 75.93 103.3 112.3
Net Debt - - - - - - - -
Reference price 2 18.91 9.48 12.39 13.98 17.25 25.02 25.02 25.02
Nbr of stocks (in thousands) 104,530 105,059 107,173 109,265 109,510 110,280 - -
Announcement Date 2/23/22 2/22/23 2/20/24 2/18/25 2/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.02x - - - 2.76B
12x1.25x5.38x2.42% 17.02B
7.67x14.8x - -.--% 14.8B
6.38x9.89x28.86x2.48% 12.16B
Average 15.77x 8.64x 17.12x 1.63% 11.68B
Weighted average by Cap. 10.65x 8.20x 15.16x 1.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ADEA Stock
  4. Valuation Adeia Inc.