DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Adeia Inc. (ADEA)

Technology | Software - Application

Today's Price

$25.53

Today's Fair Value

$3.16 -87.62%

Margin of Safety

-707.91%

Projected Value (5Y)

$5.09 -80.06%

Dividends Paid (5Y)

$0.80

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 1.99% | CAGR (5y): -19.06%

Diluted Shares Growth Rate

Regression: 11.42% | CAGR (5y): 6.14%

Dividend Growth Rate

Regression: -8.67% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.12x)

Discount Rate