|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 283.13 USD | +2.19% |
|
-4.94% | -11.07% |
| 06-16 | InterDigital Awarded Another Injunction Against Disney | DJ |
| 06-16 | InterDigital Wins Injunction Against Walt Disney in Patent Dispute | MT |
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 | 7,161 | - | - |
| Change | - | -33.21% | 90.08% | 75.98% | 66.95% | -12.64% | - | - |
| Enterprise Value (EV) 1 | 1,679 | 873 | 2,446 | 4,423 | 7,428 | 6,250 | 6,250 | 7,161 |
| Change | - | -47.99% | 180.23% | 80.8% | 67.94% | -15.86% | -0.01% | 14.58% |
| P/E | 40.5x | 16.1x | 14.2x | 16x | 27x | 38.4x | 32.1x | 18.8x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.2x | 0x | 0.3x | -12.07x | -1x | 1.6x | 0.3x |
| Capitalization / Revenue | 5.17x | 3.21x | 5.08x | 5.65x | 9.83x | 10.1x | 9.81x | 6.9x |
| EV / Revenue | 3.95x | 1.91x | 4.45x | 5.09x | 8.91x | 8.85x | 8.56x | 6.9x |
| EV / EBITDA | 11.2x | 3.43x | 7.09x | 8.03x | 12.6x | 15.4x | 14.5x | - |
| EV / EBIT | 23.6x | 5.8x | 11x | 10.1x | 16.1x | 20.9x | 17.9x | 10.8x |
| EV / FCF | 17.8x | 3.59x | 14.5x | 20.8x | 15.7x | 15.5x | 22.1x | - |
| FCF Yield | 5.63% | 27.9% | 6.91% | 4.81% | 6.38% | 6.44% | 4.53% | - |
| 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% | 1.04% | 1.08% | 1.15% |
| 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 | 277.07 | 277.07 | 277.07 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.45x | 8.85x | 15.38x | 1.04% | 7.16B | |
| 36.34x | 7.57x | 19.55x | 1.41% | 464B | |
| 45.32x | 14.12x | 35.54x | 0.24% | 200B | |
| 22.73x | 0.94x | 16.53x | 1.95% | 203B | |
| 48.72x | 16.52x | 34.58x | -.--% | 207B | |
| 44.74x | 2.86x | 18.49x | 1.34% | 71.84B | |
| 92.01x | 10.72x | 49.48x | -.--% | 67.79B | |
| 31.1x | 5.9x | 17.28x | 1.15% | 68.49B | |
| 172.37x | 22.19x | 65.14x | -.--% | 66.24B | |
| 18.76x | 2.61x | 12.37x | 3.25% | 44.48B | |
| Average | 55.06x | 9.23x | 28.43x | 1.04% | 139.98B | |
| Weighted average by Cap. | 46.24x | 9.23x | 26.81x | 1.02% |
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.
Select your edition
All financial news and data tailored to specific country editions
