investorscraft@gmail.com

Intrinsic Value of InterDigital, Inc. (IDCC)

Previous Close$226.74
Intrinsic Value
Upside potential
Previous Close
$226.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

InterDigital, Inc. operates as a research and development company specializing in wireless and video technologies, primarily monetizing its innovations through patent licensing. The company holds a robust portfolio of patents critical to mobile communications, video compression, and AI-driven connectivity solutions, which it licenses to leading device manufacturers, chipmakers, and service providers globally. Its revenue model hinges on recurring licensing fees, litigation settlements, and strategic partnerships, ensuring a steady cash flow from its intellectual property. InterDigital competes in the highly dynamic and litigious telecom patent licensing sector, where its deep R&D expertise and extensive patent library position it as a key enabler of 5G, Wi-Fi, and HEVC standards. Unlike traditional tech firms, it focuses solely on innovation monetization rather than product manufacturing, giving it a capital-light structure with high margins. The company’s market position is reinforced by its participation in standard-setting organizations, though it faces challenges from patent reform trends and licensee disputes.

Revenue Profitability And Efficiency

InterDigital reported $868.5M in revenue for FY 2024, with net income of $358.6M, reflecting a strong 41.3% net margin. Diluted EPS stood at $12.07, underscoring efficient earnings conversion. Operating cash flow of $271.5M, against minimal capital expenditures ($5.8M), highlights a capital-light model with high cash generation. The business demonstrates consistent profitability driven by high-margin licensing revenue and disciplined cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its ability to monetize its patent portfolio through licensing agreements and legal settlements. With negligible capex requirements, InterDigital achieves high returns on invested capital, as evidenced by its $527.4M cash position. The model prioritizes cash retention and shareholder returns, with limited reinvestment needs beyond R&D to sustain its IP pipeline.

Balance Sheet And Financial Health

InterDigital maintains a solid balance sheet with $527.4M in cash and equivalents against $487.5M of total debt, indicating a conservative leverage profile. The net cash position supports financial flexibility for litigation, dividends, or strategic acquisitions. Debt appears manageable, with no immediate liquidity concerns given the recurring licensing revenue base.

Growth Trends And Dividend Policy

Growth is tied to expanding its patent portfolio and securing new licensing deals, particularly in 5G and video technologies. The company paid a $2.40 per share dividend in FY 2024, reflecting a commitment to returning capital. However, revenue cyclicality from legal settlements may lead to uneven growth trajectories, necessitating cautious long-term projections.

Valuation And Market Expectations

The market likely prices InterDigital based on its IP portfolio’s longevity and litigation outcomes. A high earnings yield (EPS of $12.07) suggests undervaluation if licensing momentum sustains, though legal risks and patent expiration timelines could temper multiples. Investors may weigh its cash-generative model against sector-specific volatility.

Strategic Advantages And Outlook

InterDigital’s strategic edge lies in its R&D focus and standard-essential patents, which underpin recurring revenue. Near-term prospects depend on 5G adoption and HEVC licensing, while long-term risks include patent reforms and licensee pushback. The outlook remains cautiously optimistic, contingent on maintaining its litigation and licensing prowess.

Sources

Company 10-K, investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount