Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: InterDigital, Inc.

InterDigital, Inc. (IDCC)

Industry: Software - Application Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $260.85 — $948.01
Selected (Average) $654.90
Upside to Live 112.11%
Full Range Fair Value
Range (Low - High) $497.06 — $1,642.07
Selected (Average) $1,141.75
Upside to Live 269.79%
Live Price $308.76

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
WORK 98 Slack Technologies 974 - - - - - -
300496.SZ 99 Thunder Software T 971 73.67 69.97 114.92 123.36 209.06 64.38
AYX 100 Alteryx, Inc. 970 - - - - 14.41 -
FIG 101 Figma, Inc. 969 - - - - - -
DUOL 102 Duolingo, Inc. 964 38.03 38.03 104.65 104.65 97.88 129.86
PRGS 103 Progress Software 940 41.00 42.39 9.72 8.21 15.51 18.07
CALX 104 Calix, Inc. 934 - - 278.00 314.83 55.70 -
IDCC 105 InterDigital, Inc. 929 17.93 11.74 12.43 9.48 28.21 9.95
TTAN 106 ServiceTitan, Inc. 916 - - - - - -
VCSA 107 Vacasa, Inc. 910 - - - - - -
APPF 108 AppFolio, Inc. 906 48.56 46.46 60.79 46.55 70.28 46.55
GTLB 109 GitLab Inc. 906 - - - - - -
CLDR 110 Cloudera, Inc. 905 - - - - - -
600271.SS 111 Aisino Corporation 870 - - - - - -
YOU 112 Clear Secure, Inc. 866 17.62 17.62 15.69 15.69 14.85 18.76
300002.SZ 113 Beijing Ultrapower 853 26.47 26.47 26.13 20.17 26.55 20.61

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple32.2532.2526.1320.1721.0319.68
Full Range Median Multiple39.5140.2160.7946.5541.1233.58
Industry Multiple40.8940.1587.1390.4963.0349.70
Market Implied Multiple16.0310.5011.068.4425.108.85
Company (IDCC) Multiple17.9311.7412.439.4828.219.95
(*) Net Income / EBITDA / Revenue497758688902303860
Winsorized Enterprise ValueN/AN/A17,98118,1976,37716,926
Full Range Median Enterprise ValueN/AN/A41,83742,00812,47028,874
(-) Net Debt-353-353-353-353-353-353
Winsorized Equity Value16,01924,45618,33418,5506,72917,278
Full Range Median Equity Value19,62930,49342,19042,36012,82329,227
(/) Shares Outstanding262626262626
Winsorized Fair Value$620.98$948.01$710.70$719.08$260.85$669.78
Full Range Median Fair Value$760.92$1,182.05$1,635.46$1,642.07$497.06$1,132.96
Current Price$308.76$308.76$308.76$308.76$308.76$308.76
Upside / Downside101.12%207.04%130.18%132.89%-15.52%116.93%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$434.68$663.61$497.49$503.35$182.59$468.84
Buy / Don't BuyBUYBUYBUYBUYDon’t BuyBUY