Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
InterDigital, Inc.
Bear Case (25th pct.)
-45.2% vs price
Base Case (Median)
-29.4% vs price
Bull Case (75th pct.)
0.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $236.47 | -29.4% | High (40%) |
| PE Comparable | $218.79 | -34.7% | Medium (25%) |
| Growth Trajectory DCF | $765.38 | 128.4% | Medium (20%) |
| Graham Number | $90.50 | -73.0% | Low (10%) |
| EV/EBITDA | $236.77 | -29.4% | Medium (20%) |
| EV/FCF | $438.94 | 31.0% | Medium (20%) |
| Earnings Power Value | $148.43 | -55.7% | Medium (50%) |
Based on 7 out of 7 methods, IDCC appears fairly valued at the current price of $335.13. The base case fair value of $236.47 implies 29.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.