As of 2024-10-13, the Intrinsic Value of Rambus Inc (RMBS) is
51.20 USD. This RMBS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.05 USD, the upside of Rambus Inc is
16.20%.
The range of the Intrinsic Value is 32.08 - 147.38 USD
51.20 USD
Intrinsic Value
RMBS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.08 - 147.38 |
51.20 |
16.2% |
| DCF (Growth 10y) |
40.46 - 176.91 |
63.21 |
43.5% |
| DCF (EBITDA 5y) |
44.69 - 57.42 |
51.02 |
15.8% |
| DCF (EBITDA 10y) |
52.09 - 71.09 |
61.15 |
38.8% |
| Fair Value |
53.56 - 53.56 |
53.56 |
21.59% |
| P/E |
42.53 - 87.24 |
54.64 |
24.0% |
| EV/EBITDA |
23.62 - 40.88 |
33.31 |
-24.4% |
| EPV |
10.61 - 13.91 |
12.26 |
-72.2% |
| DDM - Stable |
14.00 - 51.91 |
32.95 |
-25.2% |
| DDM - Multi |
12.81 - 38.94 |
19.51 |
-55.7% |
RMBS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,743.30 |
| Beta |
2.80 |
| Outstanding shares (mil) |
107.68 |
| Enterprise Value (mil) |
4,618.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.21% |
| Cost of Debt |
4.25% |
| WACC |
7.06% |