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 3,272 - -
Change - -49.61% 33.33% 15.04% 23.67% 73.21% - -
Enterprise Value (EV) 1,977 996 1,328 1,528 1,889 3,272 3,272 3,272
Change - -49.61% 33.33% 15.04% 23.67% 73.21% 0% 0%
P/E -35.7x -3.34x 20.7x 24.5x 17.4x 43.8x 31.8x 30.3x
PBR 1.47x 3.31x - - - - - -
PEG - -0x -0x -4.9x 0.2x -1.4x 0.8x 6.06x
Capitalization / Revenue 2.25x 2.27x 3.42x 4.06x 4.26x 7.86x 7.26x 6.89x
EV / Revenue 0x 0x 0x 0x 0x 7.86x 7.26x 6.89x
EV / EBITDA 0x 0x 0x 0x 0x 13.9x 12.1x 11.5x
EV / EBIT 0x 0x 0x 0x 0x 14x 12.6x -
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 29.67 29.67 29.67
Nbr of stocks (in thousands) 104,530 105,059 107,173 109,265 109,510 110,280 - -
Announcement Date 2/23/22 A 2/22/23 A 2/20/24 A 2/18/25 A 2/23/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
43.85x - - - 3.27B
12.12x1.14x5.33x2.43% 17.03B
7.16x14.54x - -.--% 13.47B
6.4x9.91x28.94x2.48% 12.31B
Average 17.38x 8.53x 17.13x 1.63% 11.52B
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.