CEVA, Inc.

CEVA, Inc.

CEVAยทNASDAQ

$50.06

+12%
TechnologySemiconductors

CEVA, Inc. operates as a licensor of wireless connectivity and smart sensing technologies to semiconductor and original equipment manufacturer (OEM) companies worldwide. It designs and licenses various digital signal processors, AI processors, wireless platforms, and complementary software for sensor fusion, image enhancement, computer vision, voice input, and artificial intelligence (AI). The company licenses a family of wireless connectivity and smart sensing technologies, and integrated IP solutions, including DSP-based platforms for 5G baseband processing in mobile, IoT, and infrastructure; imaging and computer vision for any camera-enabled devices; audio/voice/speech and ultra-low power always-on/sensing applications for multiple IoT markets; sensor fusion software and inertial measurement unit solutions for hearables, wearables, AR/VR, PC, robotics, remote controls, and IoT; and wireless IoT for Bluetooth, Wi-Fi 4/5/6/6E, Ultra-wideband (UWB), and NB-IoT. Its technologies are licensed to companies, which design, manufacture, market, and sell application-specific integrated circuits and application-specific standard products to mobile, consumer, automotive, robotics, industrial, aerospace and defense, and IoT companies for incorporation into various end products. The company delivers its DSP cores, platforms, and AI processors in the form of a hardware description language definition; and offers development platforms, software development kits, and software debug tools that facilitate system design, debug, and software development. The company licenses its technology through a direct sales force. The company was formerly known as ParthusCeva, Inc. and changed its name to CEVA, Inc. in December 2003. CEVA, Inc. was incorporated in 1999 and is headquartered in Rockville, Maryland.

At a Glance

Live Snapshot
Market Cap$1.39B
EPS-0.4400
P/E Ratio-113.77
Earnings Date08/10/2026
CEVA, Inc.

CEVA, Inc. Fair Value Envelope

CEVA ยท NASDAQ

Our analysis suggests that CEVA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $50.06, this represents a potential HIDDEN relative to our calculated worth for CEVA, Inc..

Intrinsic Value
Current Price: $50.06

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$42.0M
+ Cash & Equivalents$40.6M
Firm Value$82.6M
- Debt$30.5M
Equity Value$52.1M
/ Shares Outstanding23,882,243B
DCF Value$2
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
$3.5M
$3.5M
$3.5M
$3.5M
$3.5M
$3.5M
$3.5M
$3.5M
$3.5M
$3.5M
Maintenance CapEx
-$591.0K
-$591.0K
-$591.0K
-$591.0K
-$591.0K
-$591.0K
-$591.0K
-$591.0K
-$591.0K
-$591.0K
Owner Earnings
$2.9M
$2.9M
$2.9M
$2.9M
$2.9M
$2.9M
$2.9M
$2.9M
$2.9M
$2.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.7M
$2.5M
$2.3M
$2.1M
$2.0M
$1.8M
$1.7M
$1.6M
$1.4M
$1.3M
Terminal Value represents 54.0% of Enterprise Value