RMBS
Rambus Inc
Price:  
64.49 
USD
Volume:  
2,866,131.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RMBS Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Rambus Inc (RMBS) is 75.82 USD. This RMBS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.49 USD, the upside of Rambus Inc is %.

The range of the Intrinsic Value is 47.81 - 200.80 USD

64.49 USD
Stock Price
75.82 USD
Intrinsic Value
Intrinsic Value Details

RMBS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.81 - 200.80 75.82 17.6%
DCF (Growth 10y) 70.36 - 285.08 109.86 70.4%
DCF (EBITDA 5y) 64.32 - 95.71 70.87 9.9%
DCF (EBITDA 10y) 82.04 - 126.27 92.89 44.0%
Fair Value 77.38 - 77.38 77.38 19.99%
P/E 53.26 - 119.41 72.92 13.1%
EV/EBITDA 26.64 - 48.56 37.13 -42.4%
EPV 10.54 - 13.43 11.98 -81.4%
DDM - Stable 21.11 - 71.64 46.38 -28.1%
DDM - Multi 21.63 - 60.82 32.37 -49.8%

RMBS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,957.83
Beta 2.06
Outstanding shares (mil) 107.89
Enterprise Value (mil) 6,863.06
Market risk premium 4.60%
Cost of Equity 11.08%
Cost of Debt 4.31%
WACC 7.01%