investorscraft@gmail.com

Intrinsic ValueInterDigital, Inc. (0U3Q.L)

Previous Close£384.19
Intrinsic Value
Upside potential
Previous Close
£384.19

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

InterDigital, Inc. is a technology leader specializing in wireless communications and video coding innovations, operating primarily in the software application sector. The company's core revenue model is built on licensing its extensive patent portfolio, which includes approximately 27,500 patents and applications covering 2G, 3G, 4G, 5G, and IEEE 802-related technologies. Its solutions are critical for cellular networks, IoT devices, and video transmission, serving industries ranging from consumer electronics to automotive and smart home applications. InterDigital holds a strong position in the intellectual property (IP) licensing market, competing with firms like Qualcomm and Nokia in the wireless technology space. Its focus on R&D, particularly in 5G NR, AI, and extended reality, ensures its relevance in evolving connectivity standards. The company's strategic partnerships with global telecom and device manufacturers reinforce its market influence, though it faces risks from patent litigation and shifting regulatory landscapes.

Revenue Profitability And Efficiency

InterDigital reported revenue of $868.5 million for the period, with net income reaching $358.6 million, reflecting strong profitability. The diluted EPS of $12.07 underscores efficient earnings distribution. Operating cash flow stood at $271.5 million, though capital expenditures of -$63 million indicate moderate reinvestment. The company’s licensing-driven model yields high margins, but reliance on patent enforcement creates revenue volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust net income and EPS figures, supported by a capital-light licensing model. With $551.5 million in cash and equivalents, InterDigital maintains liquidity for R&D and strategic initiatives. However, its $490.9 million debt load suggests balanced leverage, though interest coverage remains healthy given its cash flow generation.

Balance Sheet And Financial Health

InterDigital’s balance sheet is solid, with $551.5 million in cash and equivalents against $490.9 million in total debt, indicating a manageable leverage ratio. The company’s $2.7 billion market cap reflects investor confidence in its IP portfolio. Its financial health is further supported by consistent operating cash flow, though patent litigation costs could pressure liquidity.

Growth Trends And Dividend Policy

Growth is driven by 5G and IoT adoption, though revenue cyclicality persists due to licensing renewals. The company pays a $1.90 per share dividend, signaling commitment to shareholder returns. With a payout ratio aligned to earnings, InterDigital balances reinvestment and distributions, though dividend growth may hinge on patent monetization success.

Valuation And Market Expectations

At a $5.2 billion market cap, InterDigital trades at a premium, reflecting its IP moat and 5G tailwinds. A beta of 1.343 suggests higher volatility, typical of tech licensing firms. Investors likely price in future licensing wins, though regulatory and litigation risks could dampen multiples.

Strategic Advantages And Outlook

InterDigital’s strengths lie in its patent portfolio and R&D focus, positioning it well for 5G and AI-driven demand. Challenges include legal uncertainties and competition. The outlook is cautiously optimistic, with growth tied to global wireless adoption and successful IP monetization.

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