investorscraft@gmail.com

Intrinsic ValueCEVA, Inc. (0Q19.L)

Previous Close£21.26
Intrinsic Value
Upside potential
Previous Close
£21.26

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

CEVA, Inc. is a leading licensor of wireless connectivity and smart sensing technologies, catering to semiconductor and OEM companies globally. The company specializes in digital signal processors (DSPs), AI processors, and integrated IP solutions, enabling advanced applications in 5G baseband processing, computer vision, sensor fusion, and ultra-low-power IoT devices. Its diversified portfolio includes Bluetooth, Wi-Fi, UWB, and NB-IoT technologies, licensed to manufacturers across mobile, automotive, industrial, and consumer electronics sectors. CEVA operates in the highly competitive semiconductor IP market, where it differentiates itself through its DSP-centric platforms and comprehensive software development kits. The company’s direct sales model ensures close collaboration with clients, fostering long-term licensing agreements. While it faces competition from larger semiconductor firms with in-house IP, CEVA’s focus on niche, high-growth areas like AI-driven sensing and 5G infrastructure positions it as a key enabler for next-generation devices. Its market position is further strengthened by its role in emerging applications such as AR/VR, robotics, and IoT, where demand for efficient, licensable IP is growing rapidly.

Revenue Profitability And Efficiency

CEVA reported revenue of $106.9 million for the period, reflecting its licensing-driven business model. However, the company posted a net loss of $8.8 million, indicating challenges in translating top-line growth into profitability. Operating cash flow stood at $3.5 million, while capital expenditures were $3.0 million, suggesting modest reinvestment in its technology portfolio. The diluted EPS of $0.21 underscores the impact of its net loss on shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its current net loss, though its licensing model typically yields high-margin recurring revenue once IP is adopted. CEVA’s capital efficiency appears balanced, with limited capex relative to operating cash flow. The absence of dividends aligns with its focus on reinvesting in R&D to maintain technological competitiveness in the semiconductor IP space.

Balance Sheet And Financial Health

CEVA maintains a solid liquidity position with $18.5 million in cash and equivalents, against total debt of $5.6 million, indicating a healthy balance sheet. The low leverage ratio provides flexibility for strategic investments or weathering cyclical downturns. Its financial health is further supported by a manageable debt load, though profitability challenges warrant monitoring.

Growth Trends And Dividend Policy

Growth is driven by demand for its DSP and AI-driven IP in 5G, IoT, and automotive markets. The company does not pay dividends, prioritizing R&D and market expansion instead. Shareholder returns are likely tied to capital appreciation, contingent on broader adoption of its licensed technologies in high-growth applications.

Valuation And Market Expectations

With a market cap of approximately $467 million, CEVA trades at a premium reflective of its niche positioning in semiconductor IP. Investors likely anticipate growth in licensing revenue as 5G and AI adoption expands, though profitability concerns may temper valuation multiples. The beta of 1.38 suggests higher volatility relative to the market.

Strategic Advantages And Outlook

CEVA’s strategic advantage lies in its specialized IP portfolio and focus on high-growth segments like AI and 5G. The outlook hinges on broader industry trends favoring licensable DSP and connectivity solutions. Execution risks include competition from integrated semiconductor players, but its asset-light model and technological expertise position it well for long-term relevance in the evolving tech landscape.

Sources

Company description, financial data from public filings, and market data from exchange disclosures.

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