|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 265.50 USD | -0.29% |
|
-5.97% | -16.46% |
| 07-07 | Interdigital Insider Sold Shares Worth $429,000, According to a Recent SEC Filing | MT |
| 06-16 | InterDigital Awarded Another Injunction Against Disney | DJ |
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 | 6,882 | - | - |
| Change | - | -33.21% | 90.08% | 75.98% | 66.95% | -16.04% | - | - |
| Enterprise Value (EV) 1 | 1,679 | 873 | 2,446 | 4,423 | 7,428 | 5,971 | 5,971 | 6,882 |
| Change | - | -47.99% | 180.23% | 80.8% | 67.94% | -19.61% | -0.01% | 15.26% |
| P/E | 40.5x | 16.1x | 14.2x | 16x | 27x | 36.9x | 30.9x | 18.1x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.2x | 0x | 0.3x | -12.07x | -0.9x | 1.6x | 0.3x |
| Capitalization / Revenue | 5.17x | 3.21x | 5.08x | 5.65x | 9.83x | 9.75x | 9.43x | 6.64x |
| EV / Revenue | 3.95x | 1.91x | 4.45x | 5.09x | 8.91x | 8.46x | 8.18x | 6.64x |
| EV / EBITDA | 11.2x | 3.43x | 7.09x | 8.03x | 12.6x | 14.7x | 13.8x | - |
| EV / EBIT | 23.6x | 5.8x | 11x | 10.1x | 16.1x | 19.9x | 17.1x | 10.4x |
| EV / FCF | 17.8x | 3.59x | 14.5x | 20.8x | 15.7x | 14.8x | 21.1x | - |
| FCF Yield | 5.63% | 27.9% | 6.91% | 4.81% | 6.38% | 6.74% | 4.74% | - |
| Dividend per Share 2 | - | 1.4 | 1.5 | 1.7 | 2.6 | 2.88 | 3 | 3.2 |
| Rate of return | - | 2.83% | 1.38% | 0.88% | 0.82% | 1.08% | 1.13% | 1.2% |
| EPS 2 | 1.77 | 3.07 | 7.62 | 12.07 | 11.8 | 7.207 | 8.627 | 14.75 |
| Distribution rate | - | 45.6% | 19.7% | 14.1% | 22% | 40% | 34.8% | 21.7% |
| Net sales 1 | 425.4 | 457.8 | 549.6 | 868.5 | 834 | 706.2 | 730.2 | 1,037 |
| EBITDA 1 | 149.4 | 254.5 | 345.2 | 551 | 588.9 | 406.5 | 431.3 | - |
| EBIT 1 | 71.21 | 150.5 | 221.6 | 439.5 | 460.9 | 299.4 | 348.8 | 660.3 |
| Net income 1 | 55.3 | 93.69 | 214.1 | 358.6 | 406.6 | 226.9 | 287.4 | 500.1 |
| Net Debt 1 | -518.9 | -594.7 | -343.3 | -486.4 | -768.5 | -910.8 | -911.2 | - |
| Reference price 2 | 71.63 | 49.48 | 108.54 | 193.72 | 318.38 | 266.28 | 266.28 | 266.28 |
| Nbr of stocks (in thousands) | 30,678 | 29,663 | 25,703 | 25,344 | 25,745 | 25,845 | - | - |
| Announcement Date | 17/2/22 | 15/2/23 | 15/2/24 | 6/2/25 | 5/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.95x | 8.46x | 14.69x | 1.08% | 6.88B | |
| 36.53x | 7.61x | 19.65x | 1.4% | 466B | |
| 54.84x | 18.75x | 39.26x | -.--% | 233B | |
| 22.7x | 0.94x | 16.46x | 1.95% | 203B | |
| 43.79x | 13.43x | 34.18x | 0.25% | 196B | |
| 31.45x | 5.96x | 17.45x | 1.14% | 69.26B | |
| 44.53x | 2.86x | 18.58x | 1.34% | 71.83B | |
| 88.83x | 10.35x | 47.76x | -.--% | 65.45B | |
| 159.09x | 20.48x | 60.14x | -.--% | 61.13B | |
| 25.79x | 5.58x | 19.3x | 1.69% | 47.16B | |
| Average | 54.45x | 9.44x | 28.75x | 0.88% | 141.97B | |
| Weighted average by Cap. | 46.05x | 9.58x | 27.26x | 0.96% |
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
- Stock Market
- Stocks
- IDCC Stock
- Valuation InterDigital, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
