olivlawolivlaw

olivLaw · US equity research

Adeia Inc. ADEA

Cable & Other Pay Television Services · SIC 4841 · Vertical: Cable & Other Pay Television Services (SIC 4841)

16.93USD−5.18% · 1 dayClose 04 Nov 2026

Adeia Inc. is a technology company that licenses its media and semiconductor patent portfolio to pay-TV providers, OTT platforms, consumer electronics makers and chip companies. Revenue reached 443.4 million USD in 2025, and 96.1 million USD in the second quarter of 2026, as the company diversifies into e-commerce and semiconductors tied to AI infrastructure.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Adeia Inc. (ADEA) stock was 16.93 USD (−5.18% on the day), with market capitalisation 1.9 bn USD, P/E 16.6 on diluted EPS of 1.02 USD over the last 12 months, dividend yield 1.77%, beta 1.69, 52-week range 11.74–33.63 USD. Latest reported quarter (Q3 2026): revenue of 80.2 m USD (−8.2% YoY), net income of 2.3 m USD (−74.3% YoY), diluted EPS 0.02 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
1.9 bn USD
shares as of 22 Oct 2026
P/E (TTM)
16.6
Diluted EPS TTM 1.02 · TTM to 30 Sept 2026
E/P (TTM)
6.04%
TTM to 30 Sept 2026
Dividend yield
1.77%
DPS 12m 0.30
Beta (2y)
1.69
Volatility (1y) 69%
52-week range
11.7433.63

Price history

Loading chart…

Technical reading

RSI (14)
24.8
oversold (≤ 30)
Bollinger (20, 2)
18.13 – 25.04
below the lower band · %B -0.18 · band width 32.0%
SMA 50 / 200
23.92 / 25.56
downtrend (price < SMA50 < SMA200)
MACD (12, 26, 9)
-1.40 / -1.05
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month−35.1%−1.1%−34.0 pp—
3 months−43.4%−0.5%−43.0 pp—
6 months−42.0%+4.4%−46.4 pp—
Year to date−1.9%+12.3%−14.2 pp—
1 year+32.7%+13.5%+19.2 pp−16.0%
3 years+86.4%+76.4%+10.0 pp−32.1%
5 years+105.5%+63.7%+41.8 pp—
Max drawdown (1y)
−49.7%
04 May 2026 → 04 Nov 2026
Max drawdown (5y)
−49.7%
04 May 2026 → 04 Nov 2026
Compound annual growth (5y)
+15.5%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
80.2 m USD
−8.2% YoY
Net income
2.3 m USD
−74.3% YoY
Diluted EPS
0.02
−75.0% YoY
net / operating
2.8% / 11.3%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue119.2 m87.7 m85.7 m87.3 m182.6 m104.8 m96.1 m80.2 m
Research & development16.0 m16.5 m15.9 m16.0 m19.2 m18.2 m18.3 m18.7 m
SG&A27.9 m28.4 m32.1 m24.9 m34.1 m29.8 m31.0 m29.0 m
Operating income57.5 m22.8 m16.4 m27.0 m108.8 m34.8 m25.4 m9.0 m
Interest expense12.3 m10.6 m10.2 m10.1 m9.4 m8.5 m8.0 m8.1 m
Pre-tax income46.5 m13.9 m7.6 m18.4 m101.0 m28.0 m19.0 m2.8 m
Income tax10.5 m2.1 m-9.1 m9.6 m27.3 m5.2 m1.6 m511.0 k
Net income36.0 m11.8 m16.7 m8.8 m73.7 m22.8 m17.4 m2.3 m
Diluted EPS0.32 ≈0.100.150.080.65 ≈0.200.150.02
Operating cash flow107.5 m57.1 m23.1 m ≈17.8 m ≈60.0 m58.5 m54.6 m ≈5.1 m ≈
Capex547.0 k228.0 k192.0 k ≈796.0 k ≈590.0 k434.0 k561.0 k ≈1.1 m ≈
Dividends paid5.5 m5.4 m5.4 m ≈5.5 m ≈5.4 m5.5 m5.5 m ≈5.5 m ≈
Share repurchases18.7 m11.3 m0 ≈0 ≈10.0 m10.0 m10.0 m ≈0 ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 29 percentile of its own 17-quarter history (min 6.3, median 20.9, max 32.9; quarters with earnings only).

Fiscal years

Fiscal year20182019⚠ 202020212022202320242025
Revenue406.1 m280.1 m515.9 m391.2 m438.9 m388.8 m376.0 m443.4 m
Revenue YoYunavailable−31.0%—−24.2%+12.2%−11.4%−3.3%+17.9%
Net income-289.0 k-62.5 m146.8 m-55.5 m-295.9 m67.4 m64.6 m111.1 m
Net income YoYunavailableunavailable—−137.8%unavailableunavailable−4.1%+71.9%
Diluted EPS-0.01-1.271.75-0.52-2.750.600.570.99
Diluted EPS YoYunavailableunavailable—−129.7%unavailableunavailable−5.0%+73.7%
net %-0.1%-22.3%28.4%-14.2%-67.4%17.3%17.2%25.1%
Free cash flow131.8 m160.4 m420.2 m220.8 m170.4 m148.9 m210.6 m156.3 m

The series breaks before 2020: earlier years come from the original reports of the issuer of that time, later years from a subsequent filing that restated the perimeter (a separation, discontinued operations). The year-on-year change across the break is not shown.

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
73.1 m USD
Financial debt
418.5 m USD
Net debt
345.3 m USD
Equity
480.5 m USD
Total assets
1.0 bn USD
Debt / equity
0.87x
Current ratio
3.81x
ROE
25.3%
ROA
10.4%
FCF margin
35.2%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
388.8 m
2024
376.0 m
2025
443.4 m

SEC (XBRL)· 26 Feb 2026verified

Cost of revenue
2023
—
2024
—
2025
—

SEC (XBRL)· 24 Feb 2022verified

Gross profit
2023
—
2024
—
2025
—

SEC (XBRL)· 01 Mar 2023derived

Research & development
2023
54.3 m
2024
59.6 m
2025
67.5 m

SEC (XBRL)· 26 Feb 2026verified

SG&A
2023
95.2 m
2024
103.4 m
2025
119.5 m

SEC (XBRL)· 26 Feb 2026verified

Operating income
2023
136.2 m
2024
128.6 m
2025
175.0 m

SEC (XBRL)· 26 Feb 2026verified

Depreciation & amortisation
2023
—
2024
—
2025
—

SEC (XBRL)· 24 Feb 2022verified

EBITDA
2023
—
2024
—
2025
—

SEC (XBRL)· 01 Mar 2023derived

Interest expense
2023
62.6 m
2024
52.5 m
2025
40.4 m

SEC (XBRL)· 26 Feb 2026verified

Pre-tax income
2023
80.0 m
2024
81.2 m
2025
140.9 m

SEC (XBRL)· 26 Feb 2026verified

Income tax
2023
12.6 m
2024
16.6 m
2025
29.8 m

SEC (XBRL)· 26 Feb 2026verified

Net income
2023
67.4 m
2024
64.6 m
2025
111.1 m

SEC (XBRL)· 26 Feb 2026verified

Diluted EPS
2023
0.60
2024
0.57
2025
0.99

SEC (XBRL)· 26 Feb 2026verified

Weighted average diluted shares
2023
112.8 m
2024
113.1 m
2025
112.7 m

SEC (XBRL)· 26 Feb 2026verified

Dividend per share
2023
0.20
2024
0.20
2025
0.20

SEC (XBRL)· 26 Feb 2026verified

Balance sheet · USD

Cash
2023
54.6 m
2024
78.8 m
2025
73.1 m

SEC (XBRL)· 26 Feb 2026verified

Receivables
2023
39.7 m
2024
34.1 m
2025
28.6 m

SEC (XBRL)· 26 Feb 2026verified

Inventories
2023
—
2024
—
2025
—

SEC (XBRL)· 24 Feb 2022verified

Current assets
2023
205.8 m
2024
258.4 m
2025
304.0 m

SEC (XBRL)· 26 Feb 2026verified

Property, plant & equipment, net
2023
7.0 m
2024
6.3 m
2025
6.1 m

SEC (XBRL)· 26 Feb 2026verified

Goodwill
2023
313.7 m
2024
313.7 m
2025
313.7 m

SEC (XBRL)· 26 Feb 2026verified

Intangibles (excl. goodwill)
2023
347.2 m
2024
301.2 m
2025
303.5 m

SEC (XBRL)· 26 Feb 2026verified

Total assets
2023
1.1 bn
2024
1.1 bn
2025
1.0 bn

SEC (XBRL)· 26 Feb 2026verified

Accounts payable
2023
9.6 m
2024
8.0 m
2025
4.8 m

SEC (XBRL)· 26 Feb 2026verified

Short-term debt
2023
66.1 m
2024
21.0 m
2025
21.0 m

SEC (XBRL)· 26 Feb 2026verified

Long-term debt
2023
519.6 m
2024
454.4 m
2025
397.5 m

SEC (XBRL)· 26 Feb 2026verified

Current liabilities
2023
102.0 m
2024
73.1 m
2025
79.8 m

SEC (XBRL)· 26 Feb 2026verified

Total liabilities
2023
748.9 m
2024
701.4 m
2025
558.8 m

SEC (XBRL)· 26 Feb 2026verified

Equity
2023
356.6 m
2024
396.6 m
2025
480.5 m

SEC (XBRL)· 26 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
152.8 m
2024
212.5 m
2025
158.1 m

SEC (XBRL)· 26 Feb 2026verified

Capex
2023
3.8 m
2024
1.8 m
2025
1.8 m

SEC (XBRL)· 26 Feb 2026verified

Free cash flow
2023
148.9 m ≈
2024
210.6 m ≈
2025
156.3 m ≈

SEC (XBRL)· 26 Feb 2026derived

Investing cash flow
2023
-34.5 m
2024
-24.0 m
2025
-40.3 m

SEC (XBRL)· 26 Feb 2026verified

Financing cash flow
2023
-178.3 m
2024
-164.2 m
2025
-123.5 m

SEC (XBRL)· 26 Feb 2026verified

Dividends paid
2023
21.3 m
2024
21.8 m
2025
21.8 m

SEC (XBRL)· 26 Feb 2026verified

Share repurchases
2023
0
2024
18.7 m
2025
21.3 m

SEC (XBRL)· 26 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
17.9%
computed by olivLawFY 2025
Revenue CAGR 3Y
0.3%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
-3.0%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
36.1%
computed by olivLawFY 2025
Net income growth (YoY)
71.9%
computed by olivLawFY 2025
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
-5.4%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
73.7%
computed by olivLawFY 2025
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
-10.8%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
-25.8%
computed by olivLawFY 2025

Profitability

Gross margin
unavailable
input data missing
EBITDA margin
unavailable
input data missing
EBIT margin
38.4%
computed by olivLawTTM to 30 Sept 2026
Net margin
25.0%
computed by olivLawTTM to 30 Sept 2026
FCF margin
37.9%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
25.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
11.2%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
17.2%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
19.3%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
29.3%
computed by olivLawTTM to 30 Sept 2026
Payout ratio (FCF)
12.5%
computed by olivLawTTM to 30 Sept 2026

Balance sheet

Net debt
316.5 m USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
unavailable
input data missing
Debt / equity
0.8x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
5.2x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
3.6x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
unavailable
input data missing
Cash ratio
0.8x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
178.2 m USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
2.7 m USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
175.6 m USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
151.2%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
unavailable
input data missing

Efficiency

Days sales outstanding
21 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
unavailable
input data missing
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
1.9 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
2.2 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
16.1x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
16.6x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
6.0%
computed by olivLawTTM to 30 Sept 2026
P/B
3.9x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
4.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
unavailable
input data missing
EV/EBIT
12.3x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
4.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
10.6x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
9.4%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
1.8%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
2.8%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 73 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

16.93 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 1.9 bn USD

Key indicators

Market capitalisation
1.9 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
16.6x
computed by olivLawTTM to 30 Sept 2026
P/B
3.9x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
unavailable
input data missing
ROE
25.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
25.0%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
17.9%
computed by olivLawFY 2025
Dividend yield
1.8%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

36/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 22 Oct 2026
Source: SEC (XBRL)published 04 Nov 2026
verified 1266derived 89

Score by group

  • Balance sheet74
  • Valuation78
  • Quality98
  • Growth3
  • Returns64

Estimated value range

Low
4.49
USD per share
Mid
12.73
USD per share
High
27.73
USD per share
Price: 16.93 USD
The price is within the range
Potential to the central value: -24.8% (value / price − 1)
Margin of safety: -32.9% (1 − price / value)
Agreement between methods: low · 3 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 2.63 – 35.96 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)21.28 – 35.96 (Mid 26.80)
    WACC 8.5% · starting FCFF 201.8 m USD · terminal value share of EV 75%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): -15.9%
  • Peers: EV/EBITDAunavailable · input data missing
  • Peers: P/E4.49 – 27.73 (Mid 12.73)
    4 companies used · median multiple 12.5x · quartiles 4.4x – 27.1x
    CCZ, CHTR, PAAI, ROKU
  • Dividend discount (DDM)2.63 – 3.53 (Mid 3.01)
Multiple comparisons use the SIC vertical: Cable & Other Pay Television Services (SIC 4841)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 73/100

FactorValueScoreWeight used
ROIC · Quality17.2%100 (vs peers)15%
Net margin · Quality25.0%92 (vs peers)9%
FCF conversion · Quality151.2%100 (on a fixed band)9%
Revenue CAGR 3Y · Growth0.3%3 (on a fixed band)12%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheetunavailableunavailable—
Interest coverage · Balance sheet5.2x57 (on a fixed band)9%
Current ratio · Balance sheet3.6x100 (on a fixed band)6%
P/E (TTM) · Valuation16.6x61 (on a fixed band)15%
EV/EBITDA · Valuationunavailableunavailable—
FCF yield · Valuation9.4%100 (on a fixed band)12%
Shareholder yield (distributions) · Returns2.8%40 (on a fixed band)9%
Payout ratio (FCF) · Returns12.5%100 (on a fixed band)6%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet74/100 · 2/3 factors with a value
  • Growth· partial3/100 · 1/2 factors with a value
  • Quality98/100 · 3/3 factors with a value
  • Returns64/100 · 2/2 factors with a value
  • Valuation78/100 · 2/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

ADEIA INC. (ADEA). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 443.4 m USD in 2025; YoY growth 17.9%; net margin 25.0%; ROE 25.9%.

The estimated value range is 4.49–27.73 USD per share (median of 3 methods, agreement: low); assumptions are illustrative. Against the central value of 12.73 USD, the price of 16.93 USD leaves a potential of -24.8% (value / price − 1) and a margin of safety of -32.9% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 73/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 17.2%
  • Net margin: 25.0%
  • FCF conversion: 151.2%
  • Current ratio: 3.6x
  • FCF yield: 9.4%
  • Payout ratio (FCF): 12.5%

What contradicts it

  • Revenue CAGR 3Y: 0.3%
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y, Net debt / EBITDA, EV/EBITDA.

Versus the vertical median

Cable & Other Pay Television Services (SIC 4841) · same industry (4-digit SIC) · compared with 12 companies

Multiples and returns vs the median

P/E
16.6x
vertical median 12.5x
above median (+32.9%)
EV/EBITDA
—
vertical median 17.1x
P/S
4.0x
vertical median 0.5x
above median (+678.9%)
P/B
3.9x
vertical median 2.1x
above median (+80.5%)
ROE
25.9%
vertical median -5.6%
above median
Net margin
25.0%
vertical median -2.4%
above median
EBIT margin
38.4%
vertical median 5.0%
above median (+661.2%)
Revenue YoY
17.9%
vertical median -0.1%
above median
Net debt/EBITDA
—
vertical median 5.3x
Dividend yield
1.8%
vertical median 2.1%
below median (−14.9%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
WBDWarner Bros. Discovery, Inc.77.7 bn—-9.2%-8.8%−5.1%unavailable / unavailable
CHTRCharter Communications, Inc.32.6 bn3.129.7%9.1%−0.6%−40% / −70%
ROKURoku, Inc.24.1 bn48.218.2%9.3%+15.2%+68% / +56%
ADEAAdeia Inc.1.9 bn16.625.9%25.0%+17.9%+33% / +86%
OPTUOptimum Communications, Inc.188.1 m——-58.1%−4.1%−64% / −70%
PAAIThe Arena Group Holdings, Inc.43.8 m4.8—9.3%+698.2%−78% / −60%
CABOCable One, Inc.29.8 m—-126.2%-72.8%−4.9%−96% / −99%
GLIBALiberty Capital Corp——-21.0%-32.5%+3.0%−31% / unavailable
LILALiberty Latin America Ltd.——-32.1%-3.9%−0.1%+47% / +88%
RCIRogers Communications Inc.——49.0%31.8%+5.4%−12% / −20%
LBTYALiberty Global Ltd.——-22.3%-44.4%+12.4%−16% / +16%
AMCXAMC Global Media Inc.——-2.1%-0.9%−4.5%−5% / −44%
CCZComcast Corporation—20.111.9%9.2%−0.0%+1% / +17%

1- and 3-year price returns: for ADEA from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
9.86
Total return -40% · Per year -40%
17.47
Total return 5% · Per year 5%
26.37
Total return 58% · Per year 58%
3 years
8.79
Total return -44% · Per year -18%
17.59
Total return 9% · Per year 3%
29.26
Total return 80% · Per year 22%
5 years
7.83
Total return -48% · Per year -12%
17.71
Total return 14% · Per year 3%
32.46
Total return 104% · Per year 15%
What moves the 3-year price the most
  • Exit P/E± 4.40
  • Net margin± 3.08
  • Annual revenue growth± 2.63
  • Annual dilution± 0.26

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 05 Aug 2026; since then the company filed 10-Q (04 Nov 2026), 8-K (02 Nov 2026 · results).

In brief

Adeia Inc. is a technology company that licenses its media and semiconductor patent portfolio to pay-TV providers, OTT platforms, consumer electronics makers and chip companies. Revenue reached 443.4 million USD in 2025, and 96.1 million USD in the second quarter of 2026, as the company diversifies into e-commerce and semiconductors tied to AI infrastructure.

SWOT

Strengths

  • The patent portfolio is large and diversified, covering media and semiconductors, which gives a solid base for licensing.
  • Revenue is largely recurring, with contracts from large and well-capitalized customers.
  • The company runs with relatively low operating costs and high margins, which allows it to fund research and litigation.

Weaknesses

  • Customers are concentrated, and a few of them generate a large share of revenue.
  • Debt is significant and partly at variable interest, which exposes the company to rising borrowing costs.

Opportunities

  • Expansion into e-commerce and adjacent markets could bring new customers and non-Pay-TV revenue.
  • Growing demand for AI semiconductors could accelerate adoption of hybrid bonding technologies.
  • Licensing international MVPD providers is an opportunity that the filing describes as still largely untapped.

Threats

  • Large customers could reduce or eliminate use of the technologies if their own demand falls.
  • Costly litigation and patent validity challenges could delay revenue or reduce portfolio value.
  • Regulatory changes and international trade tensions could limit business with certain customers.

Risks

  • Customer concentrationhigh

    A small number of customers generate a large share of revenue, and losing one of them could affect results.

  • License expirationshigh

    If expiring licenses are not renewed on favorable terms, revenue could decline.

  • Debt and interest ratesmedium

    Significant debt with variable interest exposes the company to rising financing costs.

  • Patent litigationmedium

    Legal proceedings can be costly and can lead to challenges to patent validity.

  • Most favored nations clauseslow

    Most favored nations clauses could require the company to offer better terms to other customers, which could reduce revenue.

Investment thesis

What would need to be true (bull case)

  • If the semiconductor business reaches the announced revenue outlook, the company could reduce its dependence on pay-TV.
  • Contracts with large platforms such as Google and Disney show that the media portfolio remains relevant to content providers.
  • High operating cash generation could allow debt repayment and share repurchases.

What would break the thesis

  • Recurring revenue from pay-TV is declining, and this could continue if the linear TV market shrinks.
  • Annual revenue can be inflated by non-recurring revenue, which makes results hard to compare across periods.
  • Dependence on a few customers and costly litigation could affect the stability of revenue.

What to watch

  • Trend in recurring pay-TV revenue and the non-Pay-TV pipelineQ3 2026
  • Whether semiconductor revenue reaches the announced outlook2027
  • Outcome of ongoing litigation, including the case against AMDnext 10-K
  • Renewal of contracts with major customers2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 05 Aug 2026; since then the company filed 10-Q (04 Nov 2026), 8-K (02 Nov 2026 · results).

The business

Adeia presents itself as a technology company and innovation incubator investing in research for the entertainment, media, consumer electronics and semiconductor industries. Revenue comes from IP licensing, meaning granting the right to use a patent portfolio. According to the 10-K, the company holds about 13750 media and semiconductor patent assets, and most licenses are long-term agreements with fixed fees or royalties.

The company was created in 2022 when Xperi Holding Corporation kept the IP licensing business, while the product business was spun off as Xperi Inc. Adeia has about 150 full-time employees, almost all in the United States. Its strategy targets growth through internal innovation, targeted acquisitions and expansion into new markets such as OTT, e-commerce and AI-related semiconductors.

The second-quarter 2026 results release shows Adeia signed a renewal with Google, which includes YouTube TV, and a multi-year agreement with RPX covering ten new e-commerce customers. The company raised its long-term annual revenue outlook to 600 million USD, driven mainly by its semiconductor business.

Segments

Media IP licensing

The media segment licenses technologies for guidance, search and recommendation of content to linear TV, OTT services, social media and e-commerce. Customers include MVPD operators and streaming platforms, and contracts combine per-subscriber fees with fixed fees for set periods.

Semiconductor IP licensing

The semiconductor segment monetizes hybrid bonding, direct-to-chip cooling (RapidCool) and 3D integration for memory and logic. Revenue can include fixed fees, per-unit fees or milestone fees, and the company says adoption of these technologies could grow with AI infrastructure.

Market context

Adeia operates in the market for licensing intellectual property in media and semiconductors. Its customers are MVPDs, OTT platforms, consumer electronics makers, social media companies and chip companies, and demand depends on video consumption and production cycles in the chip industry.

Revenue is sensitive to macroeconomic conditions, trade tariffs and supply chains, especially in the per-unit fee segment. The five largest customers accounted for 55.7% of revenue in 2025, showing high customer concentration.

Trends

  • Growth of OTT platformstailwind

    The expansion of OTT services opens licensing opportunities, and agreements with Amazon and Disney show the relevance of the media portfolio to these platforms. Revenue could grow if more OTT providers sign licenses.

  • Demand for AI semiconductorstailwind

    Demand for data centers and high-performance chips has grown, and hybrid bonding and cooling technologies could become more important. The company raised its revenue outlook for this reason.

  • Decline of pay-TVheadwind

    Recurring revenue from pay-TV declined in the second quarter of 2026, which could limit growth if the decline continues. The company says its non-Pay-TV pipeline is growing.

  • Litigation and licensingmixed

    Lawsuits against companies that refuse licenses can bring non-recurring revenue but raise legal costs. If disputes drag on, quarterly results could fluctuate.

Competitive position

The 10-K states that, because patent rights are exclusive, the company does not compete in the traditional sense with other patent holders. A product containing IP may require licenses from several holders, so competitive pressure mainly comes from similar technologies or solutions that design around them.

The main competitive risk is that customers develop similar technologies or bypass them with other solutions. The company relies on patent protection and enforcement procedures to maintain its position.

  • Other media patent holders

    The filing says it does not compete directly with other holders, but customers may develop similar or alternative technologies.

  • Semiconductor makers developing in-house solutions

    Semiconductor customers may develop technologies that compete with licensed ones, according to the risk factors.

  • Chip cooling technology developers

    Alternative solutions for semiconductor cooling could compete with direct-to-chip technology.

  • Streaming platforms building proprietary technology

    Large OTT providers may build in-house recommendation and search tools, which could reduce licensing needs.

News & filings

In the press

The latest news item in our archive is from 04 Sept 2026; the newest SEC filing is from 04 Nov 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Adeia Inc. · 26 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Adeia Inc. · 05 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Adeia Inc. · 03 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.