investorscraft@gmail.com

Intrinsic ValueAdeia Inc. (0M2A.L)

Previous Close£13.20
Intrinsic Value
Upside potential
Previous Close
£13.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Adeia Inc. operates as a specialized licensing company in the consumer and entertainment technology sector, focusing on intellectual property monetization. The company licenses its patent portfolios to a diverse range of clients, including multichannel video distributors, over-the-top (OTT) service providers, consumer electronics manufacturers, and semiconductor firms. Its innovations support key industry segments such as smart TVs, streaming devices, and connected media, positioning Adeia as a critical enabler of digital entertainment infrastructure. Adeia’s market position is strengthened by its broad patent coverage across video delivery, storage, and playback technologies, which are foundational to modern media consumption. The company’s licensing model generates recurring revenue streams from established industry players and emerging digital platforms, ensuring adaptability to shifting market dynamics. By focusing on high-growth areas like OTT and connected devices, Adeia maintains relevance in an evolving media landscape while mitigating reliance on any single customer segment.

Revenue Profitability And Efficiency

Adeia reported revenue of $376.0 million for the period, with net income of $64.6 million, reflecting a net margin of approximately 17.2%. The company’s diluted EPS stood at $0.57, supported by strong operating cash flow of $212.5 million. Capital expenditures were minimal at -$1.8 million, indicating a capital-light business model that prioritizes high-margin licensing over heavy reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with operating cash flow significantly exceeding net income, suggesting efficient cash conversion. Adeia’s capital efficiency is evident in its ability to generate substantial cash flows without significant capital outlays, reinforcing the scalability of its licensing-centric approach. This model allows for consistent returns without the need for large-scale asset investments.

Balance Sheet And Financial Health

Adeia maintains a solid balance sheet with $78.8 million in cash and equivalents, against total debt of $485.4 million. The company’s leverage appears manageable given its strong cash flow generation. The liquidity position provides flexibility for strategic initiatives, while the debt level reflects a balanced approach to financing growth and shareholder returns.

Growth Trends And Dividend Policy

Adeia’s growth is tied to the expansion of digital entertainment and connected devices, with licensing demand likely to persist as media consumption evolves. The company offers a dividend of $0.15 per share, signaling a commitment to returning capital to shareholders while retaining sufficient funds for operational and strategic needs. This balanced approach aligns with its stable cash flow profile.

Valuation And Market Expectations

With a market capitalization of $1.43 billion, Adeia trades at a premium reflective of its high-margin, recurring revenue model. The beta of 1.164 suggests moderate sensitivity to broader market movements. Investors likely value the company’s exposure to secular growth trends in streaming and connected devices, alongside its disciplined capital allocation.

Strategic Advantages And Outlook

Adeia’s strategic advantage lies in its extensive patent portfolio and licensing expertise, which underpin its role in the entertainment technology ecosystem. The outlook remains positive, supported by ongoing industry shifts toward digital content delivery and connected devices. The company’s ability to monetize its IP across diverse markets positions it well for sustained profitability and growth.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount