Adeia Inc. (ADEA)
Software - Application · Technology · $3.5B
Intrinsic Value (Consensus)
$13.98
Current Price
$31.92
Margin of Safety
-56.2%
56.2% Above Intrinsic Value
Value: $14
Price: $32
Valuation Model Estimates
Current Price: $31.92
DCF (Discounted Cash Flow)
$66.47
Graham Number
$9.85
Earnings Power Value
$9.61
Relative Value (P/E)
$19.80
Dividend Discount Model
$16.67
Consensus Value
$13.98
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.99
- EPS (Forward)
- $1.19
- Book Value
- $4.36
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 23.1%
- Debt/Equity
- 87%
- Revenue Growth
- 17.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 0.98
Data last updated: 2026-06-12
Source: Yahoo Finance