Valuation Xperi Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 11:01:52 2025-12-05 EST			5-day change	1st Jan Change
5.990 ^USD	+2.04%		+3.71%	-41.53%

11-18	Xperi appoints Matt Milne as president of TiVo ADS	RE
11-18	Xperi Appoints Matt Milne as President of TiVo Ads	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	361.8	479	460.4	272	-	-
Change	-	32.38%	-3.88%	-40.92%	-	-
Enterprise Value (EV)	361.8	479	460.4	272	272	272
Change	-	32.38%	-3.88%	-40.92%	0%	0%
P/E ratio	-0.48x	-3.47x	-33.1x	-4.36x	-5.06x	-14x
PBR	-	-	-	-	-	-
PEG	-	0x	0.4x	-0x	0.4x	0.2x
Capitalization / Revenue	0.72x	0.92x	0.93x	0.61x	0.58x	0.51x
EV / Revenue	0x	0x	0x	0.61x	0.58x	0.51x
EV / EBITDA	-	0x	0x	3.88x	3.44x	2.7x
EV / EBIT	-0x	-0x	0x	5.76x	4.27x	-
EV / FCF	-0x	-	-0x	-9.05x	7.39x	3.81x
FCF Yield	-11.8%	-	-15.7%	-11%	13.5%	26.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-18.02	-3.18	-0.31	-1.345	-1.16	-0.42
Distribution rate	-	-	-	-	-	-
Net sales ¹	502.3	521.3	493.7	445.7	471.1	528.4
EBITDA ¹	-	34.67	74.18	70.08	79.07	100.7
EBIT ¹	-749.4	-129.6	49.46	47.21	63.76	-
Net income ¹	-757.5	-136.6	-14.01	-61.87	-55.5	-20.4
Net Debt	-	-	-	-	-	-
Reference price ²	8.610	11.020	10.270	5.870	5.870	5.870
Nbr of stocks (in thousands)	42,024	43,466	44,830	46,335	-	-
Announcement Date	2/21/23	2/28/24	2/26/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XPERI INC.	-4.36x	-	-	-	272M
ZSCALER, INC.	-1218.39x	10.9x	41.24x	-.--%	38.57B
MONDAY.COM LTD.	158.71x	5.06x	33.97x	-.--%	7.98B
DOLBY LABORATORIES, INC.	23.74x	-	-	2.06%	6.31B
KPIT TECHNOLOGIES LIMITED	46.19x	5.17x	24.71x	0.76%	3.85B
TRAFFIC CONTROL TECHNOLOGY CO., LTD.	39.1x	-	-	-	647M
Average	-159.17x	7.04x	33.31x	0.71%	9.6B
Weighted average by Cap.	-787.44x	9.54x	38.83x	0.28%