IDCC
InterDigital Inc
Price:  
121.06 
USD
Volume:  
302,436.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDCC Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of InterDigital Inc (IDCC) is 137.76 USD. This IDCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.06 USD, the upside of InterDigital Inc is %.

The range of the Intrinsic Value is 109.80 - 191.97 USD

121.06 USD
Stock Price
137.76 USD
Intrinsic Value
Intrinsic Value Details

IDCC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.80 - 191.97 137.76 13.8%
DCF (Growth 10y) 127.21 - 223.46 160.09 32.2%
DCF (EBITDA 5y) 122.09 - 171.74 150.88 24.6%
DCF (EBITDA 10y) 138.35 - 205.26 173.19 43.1%
Fair Value 188.63 - 188.63 188.63 55.81%
P/E 153.77 - 210.51 182.15 50.5%
EV/EBITDA 108.52 - 187.54 152.15 25.7%
EPV 106.14 - 155.95 131.05 8.2%
DDM - Stable 52.04 - 130.06 91.05 -24.8%
DDM - Multi 66.57 - 134.29 89.50 -26.1%

IDCC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,055.55
Beta 1.34
Outstanding shares (mil) 25.24
Enterprise Value (mil) 2,678.32
Market risk premium 4.60%
Cost of Equity 8.68%
Cost of Debt 4.34%
WACC 7.80%