Company Valuation: Xperi Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 361.8 479 460.4 271.5 278.5 - -
Change - 32.38% -3.88% -41.02% 2.56% - -
Enterprise Value (EV) 361.8 479 460.4 271.5 278.5 278.5 278.5
Change - 32.38% -3.88% -41.02% 2.56% 0% 0%
P/E -0.48x -3.47x -33.1x -4.76x -11.4x -15.3x 11.4x
PBR - - - - - - -
PEG - 0x 0.4x -0x 0.2x 0.6x -0x
Capitalization / Revenue 0.72x 0.92x 0.93x 0.61x 0.61x 0.58x 0.53x
EV / Revenue 0x 0x 0x 0x 0.61x 0.58x 0.53x
EV / EBITDA - 0x 0x 0x 3.28x 3.11x 2.71x
EV / EBIT -0x -0x 0x 0x 4.04x 3.09x -
EV / FCF -0x - -0x -0x -14.5x -36.5x 9.19x
FCF Yield -11.8% - -15.7% -7.92% -6.91% -2.74% 10.9%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -18.02 -3.18 -0.31 -1.23 -0.5 -0.3733 0.5
Distribution rate - - - - - - -
Net sales 1 502.3 521.3 493.7 448.1 457.7 483.6 520.6
EBITDA 1 - 34.67 74.18 76.99 84.78 89.68 103
EBIT 1 -749.4 -129.6 49.46 52.94 68.86 90.15 -
Net income 1 -757.5 -136.6 -14.01 -56.34 -24.11 -18.67 26.2
Net Debt - - - - - - -
Reference price 2 8.610 11.020 10.270 5.860 5.710 5.710 5.710
Nbr of stocks (in thousands) 42,024 43,466 44,830 46,335 48,772 - -
Announcement Date 2/21/23 2/28/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-11.66x - - - 284M
-1647.65x6.14x21.71x-.--% 27.08B
19.95x - - - 5.79B
-741.85x0.87x12.82x-.--% 5.26B
55.88x1.57x9.33x-.--% 3.43B
-36.74x3.97x58x - 1.29B
23.21x - - - 470M
137.64x4.83x15.61x - 395M
Average -275.15x 3.47x 23.50x 0% 5.5B
Weighted average by Cap. -1,095.42x 4.89x 20.51x 0%

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. XPER Stock
  4. Valuation Xperi Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!