Adeia Inc.

Adeia Inc.

ADEAยทNASDAQ

$32.05

+0.67%
TechnologySoftware - Application

Adeia Inc., together with its subsidiaries, operates as a consumer and entertainment product/solutions licensing company worldwide. It licenses its innovations to companies in the entertainment industry under the Adeia brand. The company licenses its patent portfolios across various markets, including multichannel video programming distributors comprising cable, satellite, and telecommunications television providers that aggregate and distribute linear content over networks, as well as television providers that aggregate and stream linear content over broadband networks; over-the-top video service providers, social media, and other new media companies, such as subscription video-on-demand service providers and social media companies; consumer electronics manufacturers, which includes smart televisions, streaming media devices, video game consoles, mobile devices, DVRs, and other connected media devices; and semiconductors, including sensors, radio frequency components, memory, and logic devices. The company was incorporated in 2019 and is headquartered in San Jose, California.

At a Glance

Live Snapshot
Market Cap$3.53B
EPS1.0200
P/E Ratio31.42
Earnings Date08/04/2026
Adeia Inc.

Adeia Inc. Fair Value Envelope

ADEA ยท NASDAQ

Our analysis suggests that ADEA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $32.05, this represents a potential HIDDEN relative to our calculated worth for Adeia Inc..

Intrinsic Value
Current Price: $32.05

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$509.1M
+ Cash & Equivalents$73.1M
Firm Value$582.2M
- Debt$435.9M
Equity Value$146.3M
/ Shares Outstanding109,385,931B
DCF Value$1
OVERVALUED BY 96%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$124.1M
$97.5M
$76.6M
$60.1M
$47.2M
$37.1M
$29.1M
$22.9M
$17.9M
$14.1M
Maintenance CapEx
-$1.4M
-$1.1M
-$848.0K
-$665.9K
-$522.9K
-$410.6K
-$322.5K
-$253.2K
-$198.8K
-$156.1K
Owner Earnings
$122.8M
$96.4M
$75.7M
$59.4M
$46.7M
$36.7M
$28.8M
$22.6M
$17.8M
$13.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$113.7M
$82.7M
$60.1M
$43.7M
$31.8M
$23.1M
$16.8M
$12.2M
$8.9M
$6.5M
Terminal Value represents 21.6% of Enterprise Value