Adeia Inc.

Technology
Computer Software: Prepackaged Software
www.adeia.com

Earnings Score
Moat Score
Safety Score

Market Cap $1.86B
PE 29
Debt $508.10M
Cash $78.83M
EV $2.29B
FCF $210.64M

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	$64.62M
EBIT	$128.61M
ROE	16%
ROA	12%
FCF	$210.64M
Equity	$396.57M
Growth Stability	-4K%
PE	28.81
PEG	-2.61
PB	4.7
P/FCF	8.84
P/S	4.95
Price/Cash	0.04
Debt/Equity	1.28
Debt/FCF	2.41
Net Margins	17%
Op. Margins	34%
Earnings CAGR	-7%
Sales Growth YoY	37%
Sales Growth QoQ	38%
Sales CAGR	-26%
FCF CAGR	-7%
Equity CAGR	-16%
Earnings Stability	-0.39
Earnings Growth YoY	184%
Earnings Growth QoQ	87%
Earnings CAGR 5Y	-11%

Sales CAGR 5Y	-26%
FCF CAGR 5Y	-7%
Equity CAGR 5Y	-30%
Earnings CAGR 3Y	-31%
Sales CAGR 3Y	-31%
FCF CAGR 3Y	-11%
Equity CAGR 3Y	-35%
Market Cap	$1.86B
Revenue	$376.02M
Dividend Yield	1%
Payout Ratio	34%
Assets	$1.10B
Total Debt	$508.10M
Cash	$78.83M
Shares Outstanding	108.07M
EV	2.29B
Earnings Score	6%
Moat Score	94%
Safety Score	58%
Final Score	53%
Working Capital	185.27M
Current Ratio	3.53
Shares Growth 3y	2%
Equity Growth QoQ	5%
Equity Growth YoY	11%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

Xperi Holding Corp is a consumer and entertainment product/solutions licensing company. It operates in two segments: Intellectual Property Licensing (IP) and Product. In the IP segment, it primarily license innovations to leading companies in the broader entertainment industry, and those developing new technologies that will help drive this industry forward. Product segment creates extraordinary experiences at home and on the go for millions of consumers around the world, elevating content and how audiences connect with it in a way that is more intelligent, immersive, and personal. It includes Pay-TV, Consumer Electronics, Connected Car, and Media Platform. The company's geographical segments include the United States, Japan, South Korea, Europe, the Middle East, and Others.

SEC Filings

Direct access to Adeia Inc. (ADEA) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2024
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2023
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2022
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31

Sector Comparison

How does Adeia Inc. compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Adeia Inc. compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR -7%

Stability -39%

loading chart...

Adeia Inc. Discounted Cash Flow

Fully customizable DCF calculator online for Adeia Inc..

Years

Calculation mode

= $1.3B

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	$211M	$196M	$182M	$169M	$157M	$146M	$136M	$126M	$117M	$109M	$101M	$1B
DCF		$178M	$150M	$127M	$107M	$91M	$77M	$65M	$55M	$46M	$39M	$390M
Value	$1.3B

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Net Margins	-0%	-23%	16%	-7%	-68%	17%	17%	17%
ROA	-	-	7%	1%	13%	12%	12%	12%
ROE	-	-	10%	-4%	-99%	19%	16%	16%

Good Net Margins (17.19%)

Net Margins are high enough to offer a good protection on the profits in case of higher costs or higher interests. Furthermore higher margins reduce earnings’ volatility.

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Debt over FCF	-	-	2.18	3.74	5.04	4.48	2.41	2.41
Debt over Equity	-	0.61	0.63	0.61	2.85	1.87	1.28	1.28
Growth Stability	-	-	-	-227%	-4K%	-	-	-4K%

Neutral Debt/FCF ratio (2.41)

Net Margins are at a level that is not too high nor too low. They are not a competitive advantage but they are not a competitive disadvantage either.

Neutral Debt/Equity ratio (1.28)

The company has a balance between equity and debt that is not too good nor too bad.

Bad Graham’s Stability (-4K%)

The company has a bad stability in its earnings, which is a sign of a bad competitive advantage.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	CAGR 5Y
Revenue YoY growth	-	-31%	219%	-2%	-50%	-11%	-3%	-26%
Earnings YoY growth	-	4K%	-325%	-141%	407%	-123%	-4%	-11%
Equity YoY growth	-	-11%	166%	-7%	-78%	18%	11%	-30%
FCF YoY growth	-	22%	162%	-47%	-23%	-13%	41%	-7%