investorscraft@gmail.com

Intrinsic ValueImmersion Corporation (IMMR)

Previous Close$6.72
Intrinsic Value
Upside potential
Previous Close
$6.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Immersion Corporation operates as a leading provider of haptic technology, specializing in tactile feedback solutions that enhance user experiences across various industries, including gaming, automotive, and consumer electronics. The company generates revenue primarily through licensing its patented haptic technologies to manufacturers and developers, enabling them to integrate advanced touch feedback into their products. This licensing model provides Immersion with high-margin, recurring income streams while minimizing capital expenditures. Immersion holds a strong intellectual property portfolio, with over 1,500 issued or pending patents, reinforcing its competitive moat in the haptics sector. The company collaborates with global brands such as Sony, Microsoft, and Samsung, positioning itself as a key enabler of next-generation interactive technologies. As demand for immersive user interfaces grows in virtual reality, automotive infotainment, and mobile devices, Immersion is well-placed to capitalize on these trends. Its market position is further strengthened by its focus on R&D and strategic partnerships, ensuring its technology remains at the forefront of innovation.

Revenue Profitability And Efficiency

In FY 2023, Immersion reported revenue of $33.9 million, with net income reaching $34.0 million, reflecting strong profitability driven by its licensing model. The company’s operating cash flow stood at $20.6 million, underscoring efficient cash generation. With no capital expenditures, Immersion maintains a lean operational structure, allowing it to convert a significant portion of revenue into free cash flow. Diluted EPS was $1.04, demonstrating robust earnings power.

Earnings Power And Capital Efficiency

Immersion’s earnings power is evident in its high net income relative to revenue, supported by minimal operating costs and a scalable licensing framework. The absence of capital expenditures highlights capital efficiency, as the business requires little reinvestment to sustain growth. This model enables the company to allocate resources toward strategic initiatives, including patent enforcement and technology development, without significant capital outlays.

Balance Sheet And Financial Health

Immersion maintains a solid balance sheet, with $56.1 million in cash and equivalents and negligible debt of $39,000. This strong liquidity position provides flexibility for strategic investments, share repurchases, or dividend payments. The company’s financial health is further reinforced by its ability to generate consistent operating cash flow, ensuring stability even in uncertain market conditions.

Growth Trends And Dividend Policy

While revenue growth has been modest, Immersion’s profitability and cash flow generation remain robust. The company paid a dividend of $0.38 per share in FY 2023, reflecting its commitment to returning capital to shareholders. Future growth may hinge on expanding its licensee base and penetrating emerging markets such as augmented reality and automotive haptics, where demand for tactile feedback is rising.

Valuation And Market Expectations

Immersion’s valuation reflects its high-margin, asset-light business model and strong cash flow generation. Market expectations likely center on the company’s ability to monetize its IP portfolio further and secure new licensing agreements. Investors may also focus on potential legal settlements or partnerships that could drive incremental revenue without significant cost increases.

Strategic Advantages And Outlook

Immersion’s strategic advantages lie in its extensive patent portfolio and established industry relationships. The outlook remains positive as haptic technology adoption expands into new applications. However, reliance on licensing revenue exposes the company to legal and competitive risks. Success will depend on continued innovation and effective IP management to sustain its market leadership in tactile feedback solutions.

Sources

10-K (CIK: 0001058811), company filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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