RMBS
Rambus Inc
Price:  
65.18 
USD
Volume:  
928,903.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RMBS Intrinsic Value

-29.70 %
Upside

What is the intrinsic value of RMBS?

As of 2025-07-09, 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 65.18 USD, the upside of Rambus Inc is -29.70%.

The range of the Intrinsic Value is 32.58 - 82.21 USD

Is RMBS undervalued or overvalued?

Based on its market price of 65.18 USD and our intrinsic valuation, Rambus Inc (RMBS) is overvalued by 29.70%.

65.18 USD
Stock Price
45.85 USD
Intrinsic Value
Intrinsic Value Details

RMBS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.58 - 82.21 45.85 -29.7%
DCF (Growth 10y) 44.43 - 107.82 61.47 -5.7%
DCF (EBITDA 5y) 51.43 - 68.47 59.08 -9.4%
DCF (EBITDA 10y) 61.34 - 84.55 71.63 9.9%
Fair Value 48.23 - 48.23 48.23 -26.00%
P/E 44.29 - 62.60 54.76 -16.0%
EV/EBITDA 32.16 - 59.52 46.21 -29.1%
EPV 13.79 - 16.59 15.19 -76.7%
DDM - Stable 11.79 - 35.06 23.42 -64.1%
DDM - Multi 14.27 - 34.78 20.44 -68.6%

RMBS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,000.98
Beta 2.26
Outstanding shares (mil) 107.41
Enterprise Value (mil) 6,868.80
Market risk premium 4.60%
Cost of Equity 12.20%
Cost of Debt 5.00%
WACC 7.83%