RMBS
Rambus Inc
Price:  
54.51 
USD
Volume:  
1,994,973.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RMBS Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Rambus Inc (RMBS) is 53.21 USD. This RMBS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.51 USD, the upside of Rambus Inc is %.

The range of the Intrinsic Value is 34.58 - 125.61 USD

54.51 USD
Stock Price
53.21 USD
Intrinsic Value
Intrinsic Value Details

RMBS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.58 - 125.61 53.21 -2.4%
DCF (Growth 10y) 47.36 - 166.69 71.94 32.0%
DCF (EBITDA 5y) 56.15 - 84.38 62.39 14.5%
DCF (EBITDA 10y) 65.95 - 106.05 76.55 40.4%
Fair Value 84.33 - 84.33 84.33 54.70%
P/E 55.23 - 128.71 80.69 48.0%
EV/EBITDA 27.84 - 55.34 38.65 -29.1%
EPV 9.23 - 12.60 10.92 -80.0%
DDM - Stable 17.97 - 61.30 39.64 -27.3%
DDM - Multi 14.44 - 41.76 21.87 -59.9%

RMBS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,875.09
Beta 2.10
Outstanding shares (mil) 107.78
Enterprise Value (mil) 5,762.47
Market risk premium 4.60%
Cost of Equity 13.05%
Cost of Debt 4.31%
WACC 8.00%