What is InterDigital, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on InterDigital, Inc.'s reported free cash flow gives $513.13 per share. The share price was $334.21 on September 25, 2026, 35% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $314.36 | -6% |
| Base | 15.0% | 9.0% | $513.13 | +54% |
| Bull | 20.0% | 8.0% | $883.26 | +164% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $663.63 | $710.56 | $767.91 | $839.60 | $931.78 |
| 8.0% | $550.58 | $581.01 | $616.97 | $660.13 | $712.88 |
| 9.0% | $468.32 | $489.13 | $513.13 | $541.14 | $574.24 |
| 10.0% | $405.95 | $420.75 | $437.51 | $456.68 | $478.79 |
| 11.0% | $357.15 | $367.99 | $380.12 | $393.76 | $409.21 |
Where the presets come from
Base: years 1 to 5 grow at InterDigital, Inc.'s revenue growth rate over the last 5 fiscal years (18.4% 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