ランキングに戻る

InterDigital, Inc. (IDCC)

適正価値
TechnologySoftware - ApplicationUnited States

ファンダメンタル

77

株価

$333.92

時価総額

$8.41B

パート1 · 企業の価値

概要

InterDigital is a research and development company, not a manufacturer: it designs and patents foundational technologies for wireless communications (3G, 4G, 5G and now 6G research), video compression and, more recently, AI, and then licenses those patents to the companies that actually build and sell devices. Its output is intellectual property — a portfolio of tens of thousands of patents and patent applications, many of them declared essential to industry standards — plus the engineering work and standards-body participation that keeps generating new ones. Customers are smartphone makers such as Samsung, Apple and vivo, consumer-electronics and TV manufacturers, laptop and IoT makers, automotive suppliers, and, in an emerging program, video streaming and cloud service providers. InterDigital operates as a single reportable segment, though it reports its revenue split across smartphone and consumer-electronics/IoT/automotive end markets.

収益の仕組み

Revenue comes from patent license agreements. The majority is fixed-fee: a licensee pays a pre-agreed amount over a multi-year term regardless of how many units it ships, which makes a large part of the revenue base visible in advance — the company tracks this as recurring revenue and reported it at $582.4 million on an annualized basis at the end of 2025. A smaller part is variable royalties tied to the licensee's actual unit sales. On top of that sits catch-up revenue: when a manufacturer that has been selling unlicensed products finally signs, or when an arbitration or court sets the royalty, InterDigital books a lump sum covering the past period. Catch-up revenue was $277.4 million in 2025 against $460.1 million in 2024, and it is what makes reported revenue jump around from year to year even when the underlying licensing base is growing. Costs are largely fixed — engineers, patent prosecution, litigation — so incremental licensing revenue drops through to profit.

セグメント別売上高

Smartphone81.4%

Licenses to makers of smartphones and other wireless handheld devices — Samsung, Apple, vivo and others — covering cellular standard-essential patents. Revenue rose to $678.9 million in 2025 from $597.5 million in 2024, helped by the Samsung arbitration decision and the vivo agreement.

CE, IoT/Auto18.5%

Licenses to manufacturers of televisions, laptops, connected devices and automotive systems, drawing on both wireless and video-compression patents. Revenue fell to $154.6 million in 2025 from $268.7 million in 2024, because 2024 contained the large catch-up payments from the Samsung TV and Lenovo settlements.

Other0.1%

Residual revenue outside the two licensing programmes, including technology-solutions and sundry items. It amounted to $0.5 million in 2025 and is immaterial to the group.

競争優位性(moat)

特許・ライセンス · 狭い

The advantage is the patent portfolio itself: tens of thousands of patents and applications, a large share declared essential to cellular and video standards, which a device maker cannot design around if it wants its product to work with the network and the codecs everyone else uses. That is a real legal exclusivity, renewed by continuous R&D spending and by sitting at the standards bodies where the next generation is defined. It is narrow rather than wide because the exclusivity is bounded on three sides: standard-essential patents carry FRAND commitments that cap what can be charged, individual patents expire, and collecting depends on renewing agreements with a handful of very large counterparties who routinely litigate or go to arbitration before paying. The company itself lists difficulty entering and renewing licences, and unfavourable arbitration or court determinations, among its principal risks.

需要を左右する要因

中程度の景気循環性

Two different rhythms sit on top of each other. Underneath is the volume of devices sold worldwide — smartphones, televisions, laptops, cars — which follows the consumer electronics cycle; but because most agreements are fixed-fee rather than per-unit, a weak year for handset shipments does not translate one-for-one into weaker licensing revenue. What actually moves reported revenue is contractual: when a large licence is signed, renewed, or decided by an arbitrator, and how much of the payment covers past unlicensed sales. That is why 2025 revenue fell against 2024 even as the recurring base rose — 2024 carried larger catch-up payments. A beginner should read the yearly revenue line as lumpy by construction, and look at the recurring base to see the underlying trend.

主なリスク

  • Expansion into new revenue opportunities may not succeed — The company states that its plans to expand its revenue opportunities may not be successful. Growth beyond the established smartphone programme — consumer electronics, IoT, automotive, and the newer service-provider licensing of video streaming and cloud platforms — depends on persuading categories of customers that have not historically taken licences.
  • Difficulty signing and renewing licence agreements — The filing warns that challenges relating to its ability to enter into new licence agreements and renew existing ones could cause revenue and cash flow to decline. Because most revenue sits in fixed-fee contracts with defined terms, each expiry is a renegotiation on which a sizeable block of revenue depends.
  • Royalties set by arbitrators, courts or regulators — Royalties and other licence terms can end up being determined through arbitration, third-party adjudication, or regulatory and court proceedings, and those bodies can decide against the company. The price of a licence is therefore not always InterDigital's to set.
  • Costly litigation to enforce and defend the patents — The company expects to continue to be involved in a number of costly litigation, arbitration and administrative proceedings, both to enforce its intellectual property rights and to defend its licensing practices against challenge. Legal cost is a permanent, and lumpy, feature of the business model.
  • Changes to patent law and standards-body IP policies — Patent and litigation reform legislation, rule changes at the USPTO and foreign patent offices, legislation affecting enforcement mechanisms and available remedies, changes to the intellectual-property policies of worldwide standards bodies, and rulings in legal proceedings could all force the company to change how it invests in R&D and how it prosecutes, licenses and enforces patents, with a potential material adverse effect on the business.
  • Deterioration in US–China relations and trade conditions — The company identifies deterioration in United States–China relations, or in broader trade and geopolitical conditions, as a risk to its business and operations. Several of its largest licensees and licensing targets are Chinese handset and electronics manufacturers.

顧客集中度

Concentration is high. The 10-K states that in fiscal 2025 revenue from Samsung, Apple and vivo — in that order — each comprised 10% or more of consolidated revenue. The filing does not disclose the individual percentages, so the combined weight of the three cannot be read from it, only that each crossed the threshold. The practical consequence is that the timing of a single renegotiation, arbitration or settlement with one of these counterparties can visibly move a whole year's results.

強気材料

Buyers argue that the recurring base is what matters and that it is growing: annualized recurring revenue reached $582.4 million at the end of 2025, up from $468.0 million a year earlier, meaning a larger share of future revenue is already contracted before any new deal is signed. They point out that the biggest disputes have been resolved in the company's favour — the Samsung arbitration set royalties of $1.05 billion over an eight-year term — which both removes uncertainty and sets a reference price for the next negotiations. They note that the cost base is fixed, so each additional licence converts almost entirely into cash, and that the untouched ground is large: consumer electronics, IoT and automotive are under-licensed relative to smartphones, and the newer programme aimed at video streaming and cloud service providers addresses an entirely new class of payer. Continued participation in 6G and video standards, they argue, keeps refreshing the portfolio as older patents expire.

弱気材料

Sellers fear that the revenue line is an artefact of legal outcomes rather than of an operating business. Catch-up payments — $277.4 million in 2025 and $460.1 million in 2024 — are one-off collections for the past, and a year that looks strong can simply be a year in which an old dispute was settled; the company's own 2026 outlook of $675–775 million sits below 2025's $834.0 million. They point to concentration: three licensees each above 10% of revenue, each renegotiation an event, and the company itself warning that arbitrators, courts and regulators may set terms against it. They note that the asset decays — patents expire, and FRAND commitments on standard-essential patents cap what can be charged — so the portfolio must be rebuilt continuously through R&D whose payoff is uncertain. They add that legislative and standards-body rule changes, cited in the risk factors, could weaken enforcement remedies altogether, and that a meaningful part of the licensee base is Chinese, exposing collections to US–China trade and geopolitical deterioration.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 20.8Score: 66Market cap: $203.97B

Qualcomm's QTL licensing division holds the largest declared portfolio of cellular essential patents and charges handset makers a device-level royalty, directly limiting what those same manufacturers are willing to pay InterDigital.

Nokia Corporation (Nokia Oyj)NOK

Nokia Technologies licenses one of the largest cellular standard-essential patent portfolios to the same smartphone, consumer-electronics and video-streaming licensees InterDigital signs, so the two bid for a share of the same royalty budget on the same devices.

Telefonaktiebolaget LM EricssonERIC

Ericsson runs a comparable 3G/4G/5G standard-essential patent licensing programme aimed at handset makers worldwide, negotiating rates with the same licensees and, like InterDigital, enforcing them through litigation and arbitration when talks fail.

Dolby Laboratories, Inc.DLB

Dolby licenses video and imaging technology (Dolby Vision, HDR) to the TV makers and streaming platforms InterDigital targets with its own video-coding patents, and the two are in open litigation over patents asserted against Disney's streaming services.

Adeia Inc.ADEA

Adeia is a pure-play patent licensing company with no products of its own, monetising media-entertainment and semiconductor portfolios among the same pay-TV, streaming and consumer-electronics licensees InterDigital approaches.

Huawei Technologies Co., Ltd. (华为技术有限公司)Not tracked

Huawei owns one of the world's largest 5G standard-essential patent portfolios and has built an outbound licensing programme addressed to the same handset, automotive and Wi-Fi device makers InterDigital licenses, competing for the same royalty pool.

貸借対照表と流動性

売上高

$788M

直近12か月(2026/6/30まで)

純利益

$302M

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$529M

自己資本合計

$1.10B

負債合計

$963M

流動比率

1.74

利払い倍率

9.03

負債/EBITDA

0.75

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$433.29

現在株価

$333.92

安全マージン

+22.9%

適正価値レンジ

$281.64 - $584.94

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$462.67
ディスカウンテッド・キャッシュフロー(DCF):$639.59
利益倍率(P/E):$309.90
グレアムの成長公式:$438.09
収益力価値(EPV):$62.26
正当化されたP/B:$111.39
配当割引モデル(ゴードン):$27.98
P/FFO(運用から生まれる資金):$300.19
中間サイクル利益:$302.31
売上高倍率:$113.26
アナリスト・コンセンサス:強い買い (10B / 1H / 0S)
直近の決算サプライズ:+266.30%

バリュエーション指標

P/E レシオ

39.80

ROE

36.9%

P/B レシオ

7.30

P/FCF

15.82

粗利益率

-

ROIC

19.6%

収益性レーダー

価値創造(経済的モート)

ROIC

19.6%

WACC

12.6%

ROIC − WACC

+7.0 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(21)

  • EPS shows upward trend
  • EPS CAGR 19.51%
  • Price CAGR 13.59%
  • ROIC 19.6%
  • P/FCF 15.82
  • Debt/Equity ratio
  • Operating Margin 43.8%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 26.8%
  • Revenue Growth 5Y 18.4%
  • Analyst Consensus 91% Buy
  • Earnings Surprise avg 82.7%
  • PEG Ratio 0.54
  • Earnings Quality (OCF/NI) 1.85
  • Piotroski F-Score 6/9

不合格(5)

  • P/B Ratio 7.30
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Share Dilution 16.0%
  • Net Margin Trend 38.3% vs 51.9%

データなし(2)

  • Gross Margin NaN%
  • Dividend Payout NaN%

Piotroski F-スコア

6/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.85

高品質:利益はキャッシュに裏付けられている

株式希薄化

16.0%

新株を発行しており、所有権を希薄化している

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Lawrence Chen J.D.President, CEO & Director54
Mr. Richard J. BrezskiExecutive VP, CFO & Treasurer52
Dr. Rajesh PankajExecutive VP & CTO60
Mr. Joshua D. Schmidt J.D.Executive VP, Chief Legal Officer & Corporate Secretary41
Ms. Julia C. MattisExecutive VP & Chief Licensing Officer46
Mr. Raiford Garrabrant C.F.A.Head of Investor Relations-
Mr. Robert StienExecutive VP & Chief Communications and Public Policy Officer-
Mr. Xiaofei WangChair of the IEEE 802.11 AIML-
Diana PaniVP & Head of Wireless Standards-
Richard LloydCommunications Director-

監査リスク

5

取締役会リスク

2

報酬リスク

4

株主権利リスク

4

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-05

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-30

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-07-30

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for IDCC, sourced from Markets Gazette.

  • 3/7/2026NEUTRAL
    Disciplined Growth Investors Trim InterDigital After Strong Run in Wireless Technology Stock

    Disciplined Growth Investors has reduced its stake in InterDigital Inc. following a period of significant stock appreciation over the last twelve months. InterDigital is a key player in wireless technology, generating revenue through royalties from manufacturers who integrate its innovations into smartphones and other connected devices. While the trimming of a position by a specific investor suggests a profit-taking or rebalancing action, it does not inherently signal a negative outlook on the company's core business or future prospects. Investors should monitor broader market trends and InterDigital's ongoing innovation in the wireless sector.

via Markets Gazette