What is Adeia Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Adeia Inc.'s reported free cash flow gives $13.08 per share. The share price was $16.06 on November 10, 2026, 23% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -8.0% | 10.0% | $7.21 | -55% |
| Base | -3.0% | 9.0% | $13.08 | -19% |
| Bull | 2.0% | 8.0% | $24.04 | +50% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $17.05 | $18.23 | $19.67 | $21.47 | $23.78 |
| 8.0% | $14.12 | $14.88 | $15.78 | $16.86 | $18.19 |
| 9.0% | $11.96 | $12.48 | $13.08 | $13.78 | $14.61 |
| 10.0% | $10.30 | $10.67 | $11.09 | $11.58 | $12.13 |
| 11.0% | $8.99 | $9.26 | $9.57 | $9.91 | $10.30 |
Where the presets come from
Base: years 1 to 5 grow at Adeia Inc.'s revenue growth rate over the last 5 fiscal years (-3.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions