|
Real-time Estimate
Cboe BZX
15:32:47 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 5.110 USD | -1.16% |
|
+0.89% | -13.23% |
| 10-05 | Xperi's TiVo Ads Reports 70% Jump in TiVo One Monthly Active Users | MT |
| 09-11 | TiVo Launches Conversational AI Agent for Entertainment Discovery | MT |
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 | 252.2 | - | - |
| Change | - | 32.38% | -3.88% | -41.02% | -7.14% | - | - |
| Enterprise Value (EV) | 361.8 | 479 | 460.4 | 271.5 | 252.2 | 252.2 | 252.2 |
| Change | - | 32.38% | -3.88% | -41.02% | -7.14% | 0% | 0% |
| P/E | -0.48x | -3.47x | -33.1x | -4.76x | -10.3x | -13.8x | 10.3x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | 0x | 0.4x | -0x | 0.2x | 0.5x | -0x |
| Capitalization / Revenue | 0.72x | 0.92x | 0.93x | 0.61x | 0.55x | 0.52x | 0.48x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0.55x | 0.52x | 0.48x |
| EV / EBITDA | - | 0x | 0x | 0x | 2.97x | 2.81x | 2.45x |
| EV / EBIT | -0x | -0x | 0x | 0x | 3.66x | 2.8x | - |
| EV / FCF | -0x | - | -0x | -0x | -13.1x | -33x | 8.32x |
| FCF Yield | -11.8% | - | -15.7% | -7.92% | -7.63% | -3.03% | 12% |
| 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 | 5.170 | 5.170 | 5.170 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -10.34x | - | - | - | 252M | |
| 26.98x | 9.96x | 16.27x | 0.73% | 3,949B | |
| 124.16x | 54.9x | 89.41x | -.--% | 463B | |
| 19.74x | 5.69x | 9.91x | 1.52% | 398B | |
| 215.9x | 19.21x | 56.23x | -.--% | 278B | |
| 28.68x | 5.72x | 18.02x | 1.33% | 261B | |
| 2273.7x | 37.97x | 124.22x | -.--% | 233B | |
| 94.85x | 9.41x | 25.19x | -.--% | 155B | |
| 55.4x | 14.87x | 39.18x | -.--% | 125B | |
| 14.07x | 3.74x | 7.83x | -.--% | 99.92B | |
| Average | 284.31x | 17.94x | 42.92x | 0.4% | 596.3B | |
| Weighted average by Cap. | 132.98x | 14.49x | 28.26x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- XPER Stock
- Valuation Xperi Inc.
Select your edition
All financial news and data tailored to specific country editions
