Adeia Inc. (ADEA)
Software - Application · Technology · $3.5B
Intrinsic Value (Consensus)
$11.90
Current Price
$31.83
Margin of Safety
-62.6%
62.6% Above Intrinsic Value
Value: $12
Price: $32
Valuation Model Estimates
Current Price: $31.83
DCF (Discounted Cash Flow)
$7.76
Graham Number
$10.29
Earnings Power Value
$7.97
Relative Value (P/E)
$21.58
Dividend Discount Model
$0.43
Consensus Value
$11.90
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
C
59
Profitability
22/25
Strength
17/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 23% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $1.08
- EPS (Forward)
- $1.10
- 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
- 2.0%
- Dividend Yield
- 0.3%
- Beta
- 1.54
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance