As of 2024-07-27, the Intrinsic Value of InterDigital Inc (IDCC) is
137.37 USD. This IDCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 120.74 USD, the upside of InterDigital Inc is
%.
The range of the Intrinsic Value is 109.36 - 191.85 USD
137.37 USD
Intrinsic Value
IDCC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
109.36 - 191.85 |
137.37 |
13.8% |
| DCF (Growth 10y) |
126.67 - 223.32 |
159.60 |
32.2% |
| DCF (EBITDA 5y) |
125.78 - 182.57 |
154.71 |
28.1% |
| DCF (EBITDA 10y) |
141.27 - 215.97 |
176.55 |
46.2% |
| Fair Value |
188.63 - 188.63 |
188.63 |
56.23% |
| P/E |
154.98 - 218.86 |
195.18 |
61.7% |
| EV/EBITDA |
113.33 - 198.73 |
155.06 |
28.4% |
| EPV |
105.74 - 155.88 |
130.81 |
8.3% |
| DDM - Stable |
51.84 - 130.10 |
90.97 |
-24.7% |
| DDM - Multi |
66.27 - 134.34 |
89.25 |
-26.1% |
IDCC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,047.48 |
| Beta |
1.35 |
| Outstanding shares (mil) |
25.24 |
| Enterprise Value (mil) |
2,670.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.70% |
| Cost of Debt |
4.34% |
| WACC |
7.82% |