US · ADEA
Adeia Inc.
- Sector
- Technology · Software - Application
- Headquarters
- San Jose, CA 95134
- Website
- adeia.com
Price · as of 2025-12-31
$33.00
Market cap 2.27B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $42.14 | +27.7% |
| Intrinsic Value(DCF) | $40.65 | +23.18% |
| Graham-Dodd Method(GD) | $3.63 | -89.02% |
| Graham Formula(GF) | $25.79 | -21.85% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $3.22 | $36.67 | $10.22 | $11.31 | $2.57 |
| 2012 | $3.80 | $28.29 | $8.67 | $4.83 | $5.06 |
| 2013 | $5.25 | $64.85 | $6.62 | $0.00 | $37.08 |
| 2014 | $10.21 | $135.75 | $41.82 | $12.66 | $227.50 |
| 2015 | $8.26 | $34.63 | $35.90 | $8.97 | $14.04 |
| 2016 | $9.76 | $33.08 | $16.68 | $0.00 | $3.82 |
| 2017 | $7.34 | $33.20 | $19.62 | $0.00 | $0.00 |
| 2018 | $7.78 | $30.76 | $15.55 | $0.00 | $0.00 |
| 2019 | $5.67 | $39.27 | $0.00 | $0.00 | $27.40 |
| 2020 | $9.45 | $61.22 | $169.78 | $10.64 | $384.85 |
| 2021 | $6.70 | $27.95 | $5.49 | $4.23 | $0.00 |
| 2022 | $8.61 | $13.03 | $17.65 | $0.00 | $112.57 |
| 2023 | $11.06 | $39.93 | $1.41 | $0.56 | $0.00 |
| 2024 | $14.72 | $37.24 | $1.77 | $0.73 | $3.02 |
| 2025 | $20.35 | $42.14 | $4.47 | $3.62 | $25.79 |
AI valuation
Our deep-learning model estimates Adeia Inc.'s (ADEA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $42.14
- Current price
- $33.00
- AI upside
- +27.7%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$40.65
+23.18% upside
Graham-Dodd
$3.63
-89.02% upside
Graham Formula
$25.79
-21.85% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ADEA | Adeia Inc. | $33.00 | 2.27B | +28% | +23% | -89% | -22% | 20.00 | 4.62 | 5.01 | 10.51 | 27.14 | -16.27 | 87.23% | 47.15% | 25.05% | 25.33% | 21.24% | 10.39% | 0.91 | 5.18 | 3.81 | 3.70 | 1.51 | 7368.00% | 1791.00% | -2581.00% | 7.03% | 1.98 | 20.15% | 0.98% | 19.60% | 4.92% | 12.06 | 16.13 | 5.69 | 3.86 |
| ALIT | Alight, Inc. | $0.88 | 461.06M | +1,821% | -59% | — | — | -0.15 | 0.46 | 0.21 | -0.86 | -0.01 | -0.29 | 20.73% | 1.50% | -136.91% | -115.00% | 0.76% | -48.24% | 1.92 | 0.37 | 1.31 | 0.76 | -0.68 | 192414.00% | -300.00% | 9084.00% | 52.59% | 0.41 | 5.62% | 18.09% | -2.80% | 48.81% | 64.92 | 8.83 | 0.98 | -0.48 |
| CNXN | PC Connection, Inc. | $60.95 | 1.54B | +90% | -60% | -33% | -42% | 18.41 | 1.69 | 0.54 | 8.85 | — | 1.84 | 18.77% | 3.56% | 2.91% | 9.19% | 15.44% | 6.32% | 0.00 | — | 2.90 | 2.51 | -1.50 | -61.00% | 252.00% | -6509.00% | 3.77% | 0.16 | 11.89% | 0.99% | 18.30% | 7.06% | 11.10 | 19.57 | 0.40 | 6.12 |
| DV | DoubleVerify Holdings, In… | $10.54 | 1.72B | +257% | -59% | -49% | -36% | 33.68 | 1.51 | 2.28 | 10.97 | — | 3.32 | 82.16% | 10.58% | 6.77% | 4.57% | 5.28% | 3.85% | 0.09 | 45.70 | 4.27 | 3.95 | -1.13 | -625.00% | 1392.00% | 3029.00% | 10.12% | 1.74 | 18.80% | 0.00% | 0.00% | 0.14% | 19.53 | 8.96 | 2.07 | 6.01 |
| KARO | Karooooo Ltd. | $47.22 | 1.46B | -8% | +29% | — | -40% | 25.09 | 7.33 | 5.16 | 11.21 | 110.64 | 7.97 | 70.13% | 28.73% | 20.17% | 30.53% | 34.96% | 20.04% | 0.23 | 25.30 | 1.14 | 1.05 | -0.15 | 2267.00% | 861.00% | 105896.00% | 3.94% | 1.35 | 32.93% | 2.65% | 66.50% | 3.20% | 17.71 | 25.02 | 5.09 | 10.06 |
| KDK | Kodiak AI, Inc. Common St… | $8.40 | 1.52B | — | — | — | -86% | — | — | — | — | — | — | 100.00% | -413.31% | -465.14% | 31.72% | 30.99% | -169.71% | -0.17 | -12.47 | 0.65 | 0.65 | -0.42 | 2258.00% | -1188.00% | 1495.00% | — | -1.63 | 27.19% | — | 0.00% | — | — | — | — | — |
| LSPD | Lightspeed Commerce Inc. | $9.03 | 1.24B | +149% | -49% | — | — | -2.65 | 1.06 | 1.64 | -2.20 | -0.87 | 2.50 | 41.81% | -64.64% | -61.96% | -32.73% | -49.08% | -30.32% | 0.01 | -469.96 | 5.36 | 4.22 | 0.97 | 30561.00% | 1843.00% | -5176.00% | -3.16% | -0.22 | -3.94% | 0.00% | 0.00% | 7.49% | -1.76 | -21.93 | 1.14 | 4.23 |
| PAR | PAR Technology Corporatio… | $16.39 | 665.29M | +89% | -53% | — | — | -8.13 | 0.83 | 1.51 | -37.85 | -0.58 | -2.49 | 40.53% | -15.10% | -18.54% | -9.95% | -6.01% | -6.14% | 0.49 | -11.36 | 1.66 | 1.15 | -12.11 | 139286.00% | 3016.00% | -484.00% | -4.44% | -0.19 | -2.67% | 0.00% | 0.00% | 0.00% | -14.67 | -33.10 | 2.22 | 0.63 |
| PD | PagerDuty, Inc. | $7.06 | 647.94M | +385% | -10% | — | — | -26.13 | 10.96 | 3.04 | -110.67 | — | -50.05 | 82.96% | -12.79% | -9.14% | -36.13% | -142.17% | -5.88% | 3.57 | -6.46 | 1.87 | 1.84 | -9.85 | -3371.00% | 854.00% | 6828.00% | 7.62% | 0.32 | 257.87% | 0.00% | 0.00% | 7.03% | -22.02 | 12.14 | 2.82 | 0.91 |
| PRCH | Porch Group, Inc. | $8.21 | 865.1M | +572% | +7% | — | -68% | -253.90 | -34.66 | 1.77 | 11.93 | — | -3.45 | 70.48% | 7.58% | 3.18% | 9.91% | 8.89% | -0.42% | -15.96 | 0.71 | 1.30 | 1.14 | 3.43 | -9018.00% | 1018.00% | -26165.00% | 6.10% | 0.98 | 22.09% | 0.00% | 0.00% | 0.00% | 32.28 | 22.67 | 2.45 | 0.31 |
About Adeia Inc.
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.
- CEO
- Paul E. Davis
- Employees
- 150
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($40.65 ÷ $33.00) − 1 = +23.18% (DCF, example).