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 8,637 - -
Change - -33.21% 90.08% 75.98% 66.95% 5.37% - -
Enterprise Value (EV) 1 1,679 873 2,446 4,423 7,428 7,904 7,756 7,587
Change - -47.99% 180.23% 80.8% 67.94% 6.4% -1.87% -2.18%
P/E 40.5x 16.1x 14.2x 16x 27x 38.5x 39.7x 29.5x
PBR - - - - - - - -
PEG - 0.2x 0x 0.3x -12.07x -1.5x -12.63x 0.8x
Capitalization / Revenue 5.17x 3.21x 5.08x 5.65x 9.83x 10.8x 11.4x 9.6x
EV / Revenue 3.95x 1.91x 4.45x 5.09x 8.91x 9.92x 10.3x 8.43x
EV / EBITDA 11.2x 3.43x 7.09x 8.03x 12.6x 16.5x 18x 14.3x
EV / EBIT 23.6x 5.8x 11x 10.1x 16.1x 21.8x 22.7x 16x
EV / FCF 17.8x 3.59x 14.5x 20.8x 15.7x 24.7x 22.7x 23.4x
FCF Yield 5.63% 27.9% 6.91% 4.81% 6.38% 4.05% 4.41% 4.28%
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% 0.84% 0.87% 0.93%
EPS 2 1.77 3.07 7.62 12.07 11.8 8.697 8.423 11.36
Distribution rate - 45.6% 19.7% 14.1% 22% 32.2% 34.4% 27.3%
Net sales 1 425.4 457.8 549.6 868.5 834 796.4 754.3 899.5
EBITDA 1 149.4 254.5 345.2 551 588.9 479.7 429.7 532.4
EBIT 1 71.21 150.5 221.6 439.5 460.9 362.4 341.6 473
Net income 1 55.3 93.69 214.1 358.6 406.6 290.4 282 370.8
Net Debt 1 -518.9 -594.7 -343.3 -486.4 -768.5 -733.2 -881.1 -1,050
Reference price 2 71.63 49.48 108.54 193.72 318.38 334.68 334.68 334.68
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.($)
38.48x9.92x16.47x0.84% 8.64B
26.13x5.86x15.17x1.59% 423B
48.32x17.12x34.31x-.--% 232B
16.37x0.66x11.9x2.76% 148B
20.92x6.53x15.77x0.59% 113B
33.83x6.58x19.06x1.03% 77.37B
39.37x11.8x26.39x-.--% 77.06B
28.8x6.58x21.71x1.42% 56.15B
39.38x2.07x13.16x1.84% 51.72B
62.3x8.06x35.65x-.--% 51.24B
Average 35.39x 7.52x 20.96x 1.01% 123.87B
Weighted average by Cap. 32.21x 7.82x 20.44x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - InterDigital, Inc.

Historical PBR trend

Valuation ratios - PBR - InterDigital, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - InterDigital, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - InterDigital, Inc.


Year-on-year evolution of the Yield

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