Company Valuation: Rambus Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,214 3,850 7,338 5,634 9,892 7,462 - -
Change - 19.78% 90.58% -23.22% 75.59% -24.56% - -
Enterprise Value (EV) 2,921 3,735 6,912 5,634 9,892 7,462 7,462 7,462
Change - 27.85% 85.05% -18.49% 75.59% -24.56% 0% 0%
P/E 184x -276x 22.7x 32x 43.5x 27.3x 21x 15.5x
PBR 3.91x 5.03x 7.11x - 7.24x 4.5x 3.61x -
PEG - 2x -0x -0.7x 1.6x 1.3x 0.7x 0.4x
Capitalization / Revenue 7.1x 6.73x 13.1x 9.64x 14x 8.9x 7.39x 5.89x
EV / Revenue 0x 0x 0x 0x 0x 8.9x 7.39x 5.89x
EV / EBITDA 0x 0x 0x 0x 0x 17.9x 14.6x 12.5x
EV / EBIT 0x 0x 0x 0x 0x 19.7x 15.7x 12x
EV / FCF 0x 0x 0x 0x 0x 23.8x 20x 15.2x
FCF Yield 6.08% 5.53% 2.35% 3.55% 3.37% 4.21% 4.99% 6.57%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.16 -0.13 3.01 1.65 2.11 2.55 3.312 4.502
Distribution rate - - - - - - - -
Net sales 1 453 571.7 558.6 584.1 705.6 838.4 1,010 1,267
EBITDA 1 237.3 288.8 303 294.2 354.5 417.1 510.8 596.9
EBIT 1 210.5 257.3 269.3 263.2 319.4 379.3 476.2 621.6
Net income 1 18.33 -14.31 333.9 179.8 230.5 278.5 364.6 514
Net Debt -292.8 -115 -425.8 - - - - -
Reference price 2 29.39 35.82 68.25 52.86 91.89 69.68 69.68 69.68
Nbr of stocks (in thousands) 1,09,365 1,07,482 1,07,509 1,06,575 1,07,650 1,07,096 - -
Announcement Date 07/02/22 06/02/23 05/02/24 03/02/25 02/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.33x - - - 746.24Cr
18.16x10.31x15.55x0.42% 4,38500Cr
20.28x9.9x13.38x1.21% 1,75800Cr
31.47x13.36x19.63x0.89% 1,39200Cr
3.78x2.19x2.44x0.1% 74TCr
68.23x12.74x47.01x-.--% 66TCr
3.44x2.13x2.57x2.21% 68TCr
-22.78x4.94x13.93x-.--% 28TCr
30.72x11.54x20.99x2.07% 25TCr
Average 20.07x 8.39x 16.94x 0.86% 1,12900Cr
Weighted average by Cap. 20.78x 9.56x 16.05x 0.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rambus Inc.

Historical PBR trend

Valuation ratios - PBR - Rambus Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rambus Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rambus Inc.

  1. Stock Market
  2. Stocks
  3. RMBS Stock
  4. Valuation Rambus Inc.