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 $516.20 per share. The share price was $292.52 on November 10, 2026, 43% 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% | $317.43 | +9% |
| Base | 15.0% | 9.0% | $516.20 | +76% |
| Bull | 20.0% | 8.0% | $886.33 | +203% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $666.70 | $713.62 | $770.98 | $842.67 | $934.84 |
| 8.0% | $553.64 | $584.07 | $620.04 | $663.20 | $715.94 |
| 9.0% | $471.39 | $492.19 | $516.20 | $544.21 | $577.31 |
| 10.0% | $409.02 | $423.81 | $440.58 | $459.75 | $481.86 |
| 11.0% | $360.21 | $371.06 | $383.18 | $396.82 | $412.28 |
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