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 9,069 - -
Change - -33.21% 90.08% 75.98% 66.95% 10.64% - -
Enterprise Value (EV) 1 1,679 873 2,446 4,423 7,428 8,329 8,236 9,069
Change - -47.99% 180.23% 80.8% 67.94% 12.13% -1.12% 10.12%
P/E 40.5x 16.1x 14.2x 16x 27x 40.4x 38.4x 28.9x
PBR - - - - - - - -
PEG - 0.2x 0x 0.3x -12.07x -1.5x 7.37x 0.9x
Capitalization / Revenue 5.17x 3.21x 5.08x 5.65x 9.83x 11.4x 12x 9.42x
EV / Revenue 3.95x 1.91x 4.45x 5.09x 8.91x 10.5x 10.9x 9.42x
EV / EBITDA 11.2x 3.43x 7.09x 8.03x 12.6x 17.4x 18.5x -
EV / EBIT 23.6x 5.8x 11x 10.1x 16.1x 23x 23x 16.2x
EV / FCF 17.8x 3.59x 14.5x 20.8x 15.7x 25.8x 23.9x -
FCF Yield 5.63% 27.9% 6.91% 4.81% 6.38% 3.88% 4.18% -
Dividend per Share 2 - 1.4 1.5 1.7 2.6 2.8 2.9 3.1
Rate of return - 2.83% 1.38% 0.88% 0.82% 0.8% 0.83% 0.88%
EPS 2 1.77 3.07 7.62 12.07 11.8 8.697 9.15 12.18
Distribution rate - 45.6% 19.7% 14.1% 22% 32.2% 31.7% 25.5%
Net sales 1 425.4 457.8 549.6 868.5 834 796.4 754.3 963
EBITDA 1 149.4 254.5 345.2 551 588.9 479.7 445.7 -
EBIT 1 71.21 150.5 221.6 439.5 460.9 362.4 357.6 561.5
Net income 1 55.3 93.69 214.1 358.6 406.6 290.4 295.1 402.8
Net Debt 1 -518.9 -594.7 -343.3 -486.4 -768.5 -739.8 -833.2 -
Reference price 2 71.63 49.48 108.54 193.72 318.38 351.43 351.43 351.43
Nbr of stocks (in thousands) 30,678 29,663 25,703 25,344 25,745 25,806 - -
Announcement Date 2/17/22 2/15/23 2/15/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.87x10.03x16.64x0.83% 8.72B
37.05x7.74x19.99x1.38% 475B
52.1x18.48x37.1x-.--% 250B
22.46x0.9x15.85x2.64% 194B
31.33x9.86x24.3x0.33% 154B
33.86x6.55x18.72x1% 77.26B
166.13x21.38x62.7x-.--% 63.84B
30.93x7.02x23.49x1.33% 59.72B
74.45x8.67x40.04x-.--% 54.86B
39.31x2.07x13.44x1.83% 53.12B
Average 52.65x 9.27x 27.23x 0.93% 138.95B
Weighted average by Cap. 44.15x 9.31x 25.52x 1.06%

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

  1. Stock Market
  2. Stocks
  3. IDCC Stock
  4. Valuation InterDigital, Inc.