As of 2025-07-12, the Intrinsic Value of Rambus Inc (RMBS) is 45.85 USD. This RMBS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.06 USD, the upside of Rambus Inc is -28.40%.
The range of the Intrinsic Value is 32.58 - 82.21 USD
Based on its market price of 64.06 USD and our intrinsic valuation, Rambus Inc (RMBS) is overvalued by 28.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.58 - 82.21 | 45.85 | -28.4% |
| DCF (Growth 10y) | 44.43 - 107.82 | 61.47 | -4.0% |
| DCF (EBITDA 5y) | 51.57 - 68.11 | 59.58 | -7.0% |
| DCF (EBITDA 10y) | 61.49 - 84.15 | 72.16 | 12.7% |
| Fair Value | 48.23 - 48.23 | 48.23 | -24.71% |
| P/E | 44.64 - 63.65 | 56.02 | -12.5% |
| EV/EBITDA | 32.25 - 59.17 | 46.58 | -27.3% |
| EPV | 13.79 - 16.59 | 15.19 | -76.3% |
| DDM - Stable | 11.79 - 35.06 | 23.42 | -63.4% |
| DDM - Multi | 14.27 - 34.78 | 20.44 | -68.1% |
| Market Cap (mil) | 6,880.68 |
| Beta | 2.26 |
| Outstanding shares (mil) | 107.41 |
| Enterprise Value (mil) | 6,748.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.20% |
| Cost of Debt | 5.00% |
| WACC | 7.83% |