DeepValue | The New Way Investors Work

Xperi Inc. sits in a strange place in the market right now. It screens optically cheap on traditional valuation metrics, operates with a net cash balance sheet, and is reshaping itself around software platforms that plug into big secular trends like streaming and connected cars. Yet revenue is still shrinking double digits, cash flow has been lumpy, and the story depends heavily on new Media Platform bets that are not yet fully proven in the numbers.

We walked through Xperi’s latest filings and external coverage with an eye toward what truly matters for value-focused investors between now and 2026. Our takeaway: at roughly $5–6 per share, Xperi looks like a classic “asymmetric but execution-heavy” situation. The valuation leaves plenty of room for upside if revenue simply flattens and margins hold, but the margin of safety rests on future execution rather than hard-asset liquidation value.

According to the Q3 2025 10‑Q, Xperi generated $111.6 million of revenue in the quarter (down 16% year over year) but still produced 20.7% non‑GAAP adjusted EBITDA margin and positive free cash flow. That combination—falling revenue but rising profitability—is at the heart of this turnaround thesis.

For investors who like to systematically track these kinds of complex, “platform plus legacy” stories, automating the heavy lifting can be a real edge. Using a tool like DeepValue to standardize how you read 10‑Ks, 10‑Qs, and niche industry sources lets you compare Xperi against a whole watchlist of similar small/mid-cap tech names without adding hours of manual work.

Let our deep research engine parse Xperi’s SEC filings, KPIs, and segment trends so you can focus on sizing and timing decisions instead of reading 200+ pages by hand.

Research XPER in Minutes →

Before we get into the weeds, let’s outline the core of the opportunity.

Our rating: POTENTIAL BUY with moderate conviction (3.5/5)
Attractive entry: around $5.25
Trim zone: above $9.00
Re‑assessment window: 6–12 months

If the story works, we think fair value in a base case clusters near $8.75 per share, with a bear case around $4.50 and a bull case closer to $11.00, based on scenario work grounded in current economics and 2026 catalysts.

What exactly does Xperi do today?

Xperi is not a consumer brand in the way Roku or Netflix is. It lives mostly in the middleware and software layer: the technology between content owners, device makers, and end users.

According to the Q3 2025 10‑Q, Xperi develops and licenses:

Pay‑TV user interfaces, guides, and cloud DVR software
Audio technologies like DTS embedded in TVs and consumer electronics
Connected car infotainment and radio platforms such as HD Radio and DTS AutoStage
Media platforms including TiVo OS (a TV operating system), TiVo One (an ad/data platform), and associated advertising products

Revenue comes largely from B2B customers: Pay‑TV operators, TV manufacturers, auto OEMs, Tier‑1 suppliers, and streaming services. Xperi gets paid via:

Per‑unit royalties
Per‑subscriber fees
Minimum guarantees or fixed fees
Advertising and data monetization

According to the 2024 10‑K (2025), filed February 2025, 2024 revenue was $493.7 million, down from $521.3 million in 2023. The company has deliberately exited more hardware-like, non-entertainment segments—selling the AutoSense in‑cabin safety business to Tobii and Perceive’s edge AI assets to Amazon—so the remaining portfolio is now tightly focused on entertainment and media platforms.

That sets the stage for the key strategic bet: can TiVo-branded TV platforms and DTS AutoStage evolve from embedded technology into scaled, monetizable media platforms by 2026?

How cheap is Xperi stock really?

From a pure screening standpoint, Xperi looks attractively valued.

Using FMP data referenced in the report, at about $5.66 per share the company trades at roughly:

0.62x book value
3.34x EV/EBITDA
P/E around 36.8x, but on depressed (and negative) trailing GAAP earnings
Negative ROE of -3.39%
Trailing EPS of about -$0.31

Those multiples reflect a market that expects very little in terms of sustainable equity returns—but they’re being applied to a business that currently generates mid-teens to 20% non‑GAAP EBITDA margins and runs a net cash balance sheet.

According to the Q3 2025 10‑Q, Xperi had:

Cash and equivalents of $96.8 million
No long-term term debt (the $50 million Vewd note has been repaid)
Net cash of roughly $45 million when you net out the AR facility
A current ratio of 2.4x

On the surface, that looks like a comfortable margin of safety. But as value investors we have to dig one layer deeper: how robust is the cash generation behind that EBITDA, and how persistent is the revenue base supporting those margins?

The short answer: the balance sheet is a buffer, but the true safety margin is thin and very execution dependent.

The company’s own filings show that operating cash flow has been inconsistent. According to the Q3 2025 10‑Q, Xperi generated positive operating cash flow in Q2 and Q3 2025, but for the first nine months of 2025, OCF was still about -$4.6 million, a big improvement from -$56.6 million in the same period of 2024, but not yet a clean bill of health.

Working capital swings—especially unbilled receivables from minimum guarantee arrangements—have historically soaked up large amounts of cash. The 2024 10‑K (2025), p. F‑8+ notes that working capital changes have at times consumed over $40 million of cash in a year.

So, while low EV/EBITDA and net cash are attractive, they are not a substitute for reliable cash flow. That’s why our stance is “potential buy” rather than high-conviction deep value.

Is XPER stock a buy in 2026?

We think Xperi is interesting for patient, research-driven investors who accept real business risk in exchange for asymmetric upside. It’s not a “set and forget” compounder; it’s a turnaround and platform-execution story.

Our base case looks like this:

Revenue declines moderate and then flatten around $440–460 million by 2027, roughly in line with the company’s 2025 guidance reiterated in the Q3 release and Business Wire Q3 2025 update.
Adjusted EBITDA margins sustain in the 16–18% range as restructuring savings ($30–35 million annualized by 1H 2026) flow through.
Media Platform and Connected Car growth offsets erosion in legacy Pay‑TV licensing, even if the platform business never becomes a home run.

Under that base scenario, we anchor on a modest multiple expansion rather than heroics. If Xperi proves it can keep EBITDA margins in the high teens and stop the top line from sliding, a move from roughly 3.3x EV/EBITDA to something like 5x is not a stretch versus peers in software and licensing.

On our numbers, that supports a fair value around $8.75 per share, or roughly 50–60% upside from the mid‑$5s.

The bear case, though, is real:

TiVo OS and DTS AutoStage fail to meaningfully monetize.
Pay‑TV declines accelerate as minimum guarantees roll off.
Media Platform revenue drifts down alongside legacy businesses.
EBITDA margins fall below 12% and operating cash flow turns negative again.

In that world, our downside value is closer to $4.50. The low multiple no longer protects you if EBITDA itself shrinks materially and the company is forced into dilutive or expensive financing to keep investing.

In a more optimistic bull scenario:

TiVo OS and TiVo One gain national U.S. distribution and drive stronger ARPU and ad revenue by 2026, as management has highlighted on calls summarized by Motley Fool’s Q3 2025 earnings transcript.
DTS AutoStage video launches successfully with the Japanese OEM and scales in‑car advertising and data monetization across a 13+ million vehicle base, as detailed on the Xperi investor site, September 2025.
Consolidated revenue returns to mid‑single-digit growth.
EBITDA margins push into the low 20s with positive free cash flow.

In that case, double‑digit share prices (around $11 or better) are plausible.

Net-net: we think XPER is a buy for investors who (1) size it modestly, (2) are prepared to monitor cash flow and platform KPIs closely, and (3) are comfortable with a 6–24 month catalyst horizon.

How is the business actually performing beneath the headlines?

To fully underwrite Xperi, we need to separate footprint growth from monetization and look at the core segments.

The good: profitability inflection and platform scale

The last 18–24 months have seen real progress in profitability and strategic focus.

According to the 2024 10‑K (2025) and the Q3 2025 Business Wire release:

2024 included a $100.8 million gain from divestitures, which turned a large operating loss into near‑breakeven net income.
Operating expenses fell from 125% of revenue in 2023 to 118% in 2024, reflecting restructuring and portfolio simplification.
By Q3 2025, non‑GAAP adjusted EBITDA margin had reached 20.7% on $111.6 million revenue.
Non‑GAAP operating expenses were down more than 20% year over year.
Free cash flow was positive for a second consecutive quarter.

On the strategic KPI side, the Q3 2025 updates highlighted:

4.8 million TiVo One MAUs, up about 30% quarter over quarter
3.2 million IPTV subscribers, up 32% year over year
13+ million AutoStage-enabled vehicles on the road

Those are real scale numbers. The company has clearly succeeded in getting its platforms into more homes and cars.

The bad: revenue still shrinking and Media Platform revenue lagging

The catch is that revenue is still moving the wrong direction. Q3 2025 revenue was down 16% year over year, as Pay‑TV minimum guarantees rolled off faster than new high-margin media revenue ramped up.

The 2024 10‑K and 2025 filings show:

Consolidated revenue: $521.3 million in 2023 → $493.7 million in 2024
9M 2025 revenue down about 11% year over year, per coverage in BeyondSPX’s Q2 2025 article
Pay‑TV revenue in particular stepping down sharply as older MG contracts expire; the Q3 2025 10‑Q notes a $49.7 million year-over-year decline in Pay‑TV for the first nine months of 2025.

Most concerning for the upside story: Media Platform revenue has been flat to down despite the impressive growth in TiVo One MAUs and AutoStage vehicles. According to management commentary summarized in the Q3 2025 10‑Q, macro pressure on advertising budgets and slower OEM adoption have kept the monetization curve behind the footprint curve.

That’s exactly why we frame Xperi as an execution story rather than a simple cheap stock. The value depends on turning those KPIs into ARPU and cash, not just stacking up more devices and users.

For investors running multiple platform turnarounds at once, this is where research leverage really matters. Instead of deep-diving each 10‑K manually, Read our AI-powered value investing guide to see how you can use tools like DeepValue to automate the pattern recognition: how often do MAU‑driven stories actually convert to revenue, and under what conditions?

Use our deep research agent to benchmark Xperi’s cash flow, valuations, and KPIs against similar platform turnarounds, all in a standardized, citation-backed format.

See the Full XPER Analysis →

What does the market currently assume?

Market sentiment around Xperi has shifted over the last year from “struggling, near 52‑week lows” to “cheap, underfollowed platform turnaround.”

Coverage compiled in the report from sources like Investing.com July 2025, BeyondSPX September 2025, and Nasdaq January 2026 paints a consistent picture:

Only a handful of analysts cover the stock, but those who do are mostly Strong Buy/Buy, often with 80–90% one‑year upside targets, per PriceTargets December 2025 and StockAnalysis January 2026.
Early 2025 coverage focused on revenue declines, guidance cuts, and macro uncertainty.
Later 2025 / early 2026 commentary emphasizes margin improvement and cash-flow inflection, plus the idea that the bar has been reset lower and is now beatable.

From these narratives, we infer a set of market‑implied assumptions:

1. Revenue stabilization within 12–24 months

Investors expect revenue to at least stop falling and possibly re-accelerate mildly, supported by connected car and IPTV growth, as discussed in BeyondSPX’s Q2 2025 piece.

2. Sustained adjusted EBITDA margins of 15–17%

The 2025 guidance reiterated in Business Wire’s Q3 2025 release calls for 15–17% non‑GAAP EBITDA margins, and the market is effectively pricing in that this is achievable.

3. Visible Media Platform revenue by 2026

Over 12–18 months, investors expect TiVo One ARPU disclosures and AutoStage KPIs to start showing up as higher Media Platform revenue, not just bigger user counts, as highlighted in Panabee’s July 2025 note and Nasdaq January 2026.

4. Positive or neutral cash generation

The market is implicitly assuming that cash flow remains at least flat to slightly positive, avoiding a return to the heavy cash burn seen in 2024, according to Investing.com August 2025.

If you disagree with one or more of those assumptions—for instance, if you think Media Platform monetization will disappoint—then the current “cheap turnaround” framing might be too optimistic.

Where does Xperi have a moat—and where doesn’t it?

From a competitive standpoint, we see two distinct layers of moat:

1. Licensing moat (audio, Pay‑TV UX, connected car basics)

The 2024 10‑K (2025) notes Xperi held 492 U.S. and 678 foreign patents at year‑end 2024. DTS audio and HD Radio are entrenched standards in many TVs, AV receivers, and cars. Long‑running relationships with Pay‑TV operators and auto OEMs create switching costs and support multi‑year deals and minimum guarantees.

Evidence of this moat includes:

2024 Pay‑TV revenue of $259.7 million, still sizable despite secular decline.
Connected Car revenue up $16.3 million in 2024 and another $11.7 million year over year in the first nine months of 2025, per the 10‑K and Q3 2025 10‑Q.
Non‑GAAP EBITDA margins improving into the high‑teens and 20.7% in Q3 2025, per Business Wire’s Q3 2025 release.

2. Platform moat (TiVo OS, TiVo One, DTS AutoStage)

Here the moat is far less proven. Xperi pitches TiVo OS as an independent alternative to vertically integrated platforms like Google TV, Roku, and Amazon Fire TV, promising OEMs more control over monetization and data. DTS AutoStage aims to be a global, data-rich infotainment platform that lets carmakers tap into the growing in‑car media market, which Xperi pegs at $35.4 billion by 2030 on its investor site.

But the numbers we care about—Media Platform revenue and ARPU—haven’t yet followed the device and user growth. Until we see consistent, high-margin platform revenue with healthy unit economics, we view this moat as aspirational, not fully earned.

Durability risks include:

OEMs or operators switching to in‑house platforms or rival ecosystems.
Macro downturns reducing TV and auto unit volumes, crimping royalty bases.
Overly generous minimum guarantees in new segments that fail to recoup.

For now, we underwrite the licensing moat as real and durable, and we treat the platform moat as an upside option that still needs to be validated in 2026.

What are the key catalysts and checkpoints through 2026?

We approach Xperi with a structured monitoring plan. The thesis is not “buy and ignore.” It’s “buy, track, and be willing to change your mind.”

Near term (0–6 months)

Key items to watch in FY 2025 results and the next couple of quarters:

Delivery versus 2025 guidance

Management reiterated $440–460 million revenue and 15–17% non‑GAAP EBITDA margin for 2025 in the Q3 2025 Business Wire release. Hitting that range, despite mid‑teens revenue declines, would reinforce the margin story.

Operating cash flow and cash balance

By the next 10‑Q (Q1 2026), we want to see trailing two-quarter operating cash flow at least breakeven and cash still around $90–100 million. A relapse into negative OCF with a shrinking cash pile would raise red flags.

Initial TiVo One ARPU disclosure

Management has signaled that it will start quantifying ARPU and explicitly tying MAU growth to Media Platform revenue, according to the Q3 2025 earnings call transcript on Motley Fool. We want to see those numbers trending up quarter over quarter.

Medium term (6–18 months)

Through mid‑2026 and into 2027, the big milestones are:

Restructuring savings realized

The announced workforce reduction of around 250 roles is expected to yield $30–35 million annualized savings by 1H 2026, per Business Wire’s Q3 2025 note. We’ll be looking for non‑GAAP EBITDA margins to sustain at or above mid‑teens even as media-platform cost of sales rises.

National U.S. distribution for TiVo OS

Management has guided to national U.S. distribution for TiVo OS-powered TVs in 2026, as discussed in the Motley Fool transcript. When this happens, we want to see a discrete jump in Media Platform revenue, not just another press release.

DTS AutoStage video and ad scaling

Launch and early scaling of AutoStage video with the Japanese OEM (outlined on the Xperi investor site) should show up in Connected Car segment growth and ad/data revenue.

Our internal rule of thumb: if by late 2026 Media Platform revenue is still flat or declining versus 2024, despite all the footprint momentum, we will materially lower our upside probabilities and consider exiting.

Use DeepValue’s parallel research engine to track each of these catalysts across filings, calls, and niche industry sources so you’re not scrambling every quarter.

Run Deep Research on XPER →

What can go wrong? The real downside risks

The biggest risks we’re monitoring fall into three clusters.

1. Media Platform monetization failure

If by year‑end 2026:

Media Platform revenue is not growing meaningfully versus 2024, and
TiVo OS/One MAUs and AutoStage vehicles continue to rise,

then we have to conclude that the company is failing to convert its footprint into ARPU.

In that scenario, we would treat Xperi more as a steady-state licensor than a high-upside platform, which likely compresses the valuation range and takes the double-digit bull case off the table.

2. Structural margin shortfall

If by full-year 2026:

Non‑GAAP EBITDA margins are not at least mid‑teens (15%+), even after restructuring completes, or
MG structures in newer areas cause gross margins to compress,

our confidence in management’s cost discipline and unit economics erodes. That would warrant a smaller position or exit unless the stock has already reset to distressed levels.

3. Liquidity erosion and forced financing

The thesis breaks decisively if:

Trailing 12‑month operating cash flow drops below roughly -$20 million, and
Cash falls below about $60 million, forcing Xperi into a large equity raise or high-cost term debt.

At that point, the low EV/EBITDA entry multiple is illusory: dilution and new senior claims absorb the theoretical upside. The Q3 2025 10‑Q gives us the baseline from which to measure deterioration.

We’re also watching softer early warning signs:

Unbilled receivables as a % of revenue creeping above ~25% and growing faster than revenue for multiple quarters, per disclosures in the 2024 10‑K (2025).
OEMs or operators pivoting away from TiVo OS/AutoStage in public announcements, as tracked via the Xperi investor news page.
Increased reliance on the PNC AR securitization facility to fund operations rather than smooth normal seasonality, per the Q3 2025 10‑Q.

How is management doing on capital allocation and stewardship?

From our perspective, Xperi’s management has made a number of rational, if imperfectly timed, capital allocation decisions.

According to the 2024 10‑K (2025) and Q3 2025 10‑Q:

They divested AutoSense and Perceive, generating about $80 million of gross proceeds ($67.8 million net in 2024).
They repaid the $50 million Vewd promissory note, eliminating term debt.
They set up a $40 million AR securitization facility with PNC, which is a more flexible, asset-based structure than traditional term loans.
In April 2024, they authorized a $100 million share repurchase and had bought back roughly $20 million of stock (~2.2 million shares) by September 2025.

We view the divestitures and debt repayment positively; they simplify the business and lower structural risk. The buyback, while shareholder-friendly, was somewhat aggressive relative to then-negative cumulative operating cash flow. It’s not egregious, but it does reduce the cushion if execution slips.

Stewardship-wise, we appreciate that management has been candid about the challenges in Media Platform and Connected Car, openly citing macro and adoption risks in the 2024 10‑K (2025). At the same time, repeated revenue resets (2024 decline, 9M 2025 double-digit drop) and only recent cash-flow improvement remind us not to over-credit the team before the job is finished.

Insider activity over the past year has been mostly routine equity grants with associated tax withholdings, according to the report’s trading summary. We don’t see aggressive insider buying that would signal strong internal confidence, but we also don’t see problematic selling.

How we’d approach XPER as value investors

Putting this all together, here’s how we would think about Xperi in a portfolio:

Position size: Small to mid-sized starter position. Let execution and cash flow over the next 6–12 months decide whether to scale up or down.
Entry range: The report’s “attractive entry” around $5.25 aligns with where we’d like to own it. We’d be cautious about chasing much above $6–7 without clear evidence of Media Platform revenue traction.
Trim zone: Above $9, especially if the rerate happens before fundamentals fully catch up.
Time horizon: 18–36 months, with quarterly checkpoints based on cash flow, margins, and platform monetization.
Risk framing: Think of the licensing business as the “floor” and the platform business as the “ceiling.” Our base case assumes the floor holds and the ceiling contributes, but we’re ready to re‑underwrite if the ceiling never materializes.

Most importantly, we’d treat Xperi as a live experiment in whether a mid‑cap licensor can successfully evolve into a modern media platform without blowing up its balance sheet. If it works, you’re buying that option cheaply at today’s multiples. If it doesn’t, you want to know early and keep your exposure contained.

Analyze XPER alongside 10+ other turnaround candidates in parallel, with every claim linked back to filings so you can ‘trust but verify’ your thesis.

Start Researching Now →

Xperi Inc. (XPER) Deep Research Report: Deep Value, Platform Risk, and What 2026 Investors Need to See