IDCC
InterDigital Inc
Price:  
107.30 
USD
Volume:  
523,532.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDCC Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of InterDigital Inc (IDCC) is 146.40 USD. This IDCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.30 USD, the upside of InterDigital Inc is %.

The range of the Intrinsic Value is 112.62 - 226.28 USD

107.30 USD
Stock Price
146.40 USD
Intrinsic Value
Intrinsic Value Details

IDCC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.62 - 226.28 146.40 36.4%
DCF (Growth 10y) 115.52 - 215.78 145.63 35.7%
DCF (EBITDA 5y) 114.68 - 142.50 125.39 16.9%
DCF (EBITDA 10y) 117.21 - 148.51 129.73 20.9%
Fair Value 209.97 - 209.97 209.97 95.69%
P/E 155.15 - 230.13 200.59 86.9%
EV/EBITDA 109.87 - 194.96 153.92 43.5%
EPV 88.20 - 109.36 98.78 -7.9%
DDM - Stable 68.85 - 195.23 132.04 23.1%
DDM - Multi 48.06 - 104.99 65.83 -38.6%

IDCC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,735.08
Beta 0.93
Outstanding shares (mil) 25.49
Enterprise Value (mil) 2,391.74
Market risk premium 4.60%
Cost of Equity 9.71%
Cost of Debt 5.00%
WACC 8.57%