Company Valuation: Adeia Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,977 996 1,328 1,528 1,889 3,090 - -
Change - -49.61% 33.33% 15.04% 23.67% 63.58% - -
Enterprise Value (EV) 1,977 996 1,328 1,528 1,889 3,090 3,090 3,090
Change - -49.61% 33.33% 15.04% 23.67% 63.58% 0% 0%
P/E -35.7x -3.34x 20.7x 24.5x 17.4x 41.4x 30x 28.6x
PBR 1.47x 3.31x - - - - - -
PEG - -0x -0x -4.9x 0.2x -1.3x 0.8x 5.72x
Capitalization / Revenue 2.25x 2.27x 3.42x 4.06x 4.26x 7.43x 6.85x 6.51x
EV / Revenue 0x 0x 0x 0x 0x 7.43x 6.85x 6.51x
EV / EBITDA 0x 0x 0x 0x 0x 13.2x 11.4x 10.8x
EV / EBIT 0x 0x 0x 0x 0x 13.2x 11.9x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -2.84 0.6 0.57 0.99 0.6767 0.9333 0.98
Distribution rate - - - - - - - -
Net sales 1 877.7 438.9 388.8 376 443.4 416 450.8 475
EBITDA 1 266.9 344.2 262.3 234.3 277.6 234.7 271.2 285.1
EBIT 1 301.3 327 260.7 232.3 275.7 233.4 259.3 -
Net income 1 -55.46 -295.9 67.37 64.62 111.1 75.93 104.9 112.3
Net Debt - - - - - - - -
Reference price 2 18.91 9.48 12.39 13.98 17.25 28.02 28.02 28.02
Nbr of stocks (in thousands) 1,04,530 1,05,059 1,07,173 1,09,265 1,09,510 1,10,280 - -
Announcement Date 23/02/22 22/02/23 20/02/24 18/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
43.85x - - - 327.2Cr
12.12x1.14x5.33x2.43% 1.7TCr
7.16x14.54x - -.--% 1.35TCr
6.4x9.91x28.94x2.48% 1.23TCr
Average 17.38x 8.53x 17.13x 1.63% 1.15TCr
Weighted average by Cap. 11.39x 7.88x 15.23x 1.68%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ADEA Stock
  4. Valuation Adeia Inc.