Previous Close | $226.74 |
Intrinsic Value | $50.45 |
Upside potential | -78% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company 10-K, investor disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |