Valuation Rambus Inc.

Stocks

Market Closed - Nasdaq Other stock markets 06:00:00 12/06/26 am AEST			Pre-market 10:28:29 pm
144.47 ^USD	+4.60%		145.95	+1.02%

27/05	Rambus Announces Complete Ddr5 9600 Client Memory Module Chipset for Cudimm and Csodimm Modules	CI
06/05	Rambus Inc Introduces PCIe 7.0 Switch Ip With Time Division Multiplexing	CI

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	15,623	-	-
Change	-	19.78%	90.58%	-23.22%	75.59%	57.93%	-	-
Enterprise Value (EV)	2,921	3,735	6,912	5,634	9,892	15,623	15,623	15,623
Change	-	27.85%	85.05%	-18.49%	75.59%	57.93%	0%	0%
P/E Ratio	184x	-276x	22.7x	32x	43.5x	58.2x	47.2x	39.3x
PBR	3.91x	5.03x	7.11x	-	7.24x	9.21x	7.57x	-
PEG	-	2x	-0x	-0.7x	1.6x	3.3x	2x	2x
Capitalization / Revenue	7.1x	6.73x	13.1x	9.64x	14x	19.1x	15.9x	14.1x
EV / Revenue	0x	0x	0x	0x	0x	19.1x	15.9x	14.1x
EV / EBITDA	0x	0x	0x	0x	0x	39.7x	33.3x	28.6x
EV / EBIT	0x	0x	0x	0x	0x	43.7x	36.3x	30.1x
EV / FCF	0x	0x	0x	0x	0x	54.5x	41.4x	31.4x
FCF Yield	6.08%	5.53%	2.35%	3.55%	3.37%	1.84%	2.41%	3.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.16	-0.13	3.01	1.65	2.11	2.482	3.064	3.675
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	453	571.7	558.6	584.1	705.6	817.9	980.6	1,107
EBITDA ¹	237.3	288.8	303	294.2	354.5	393	468.8	546
EBIT ¹	210.5	257.3	269.3	263.2	319.4	357.7	430.4	519.2
Net income ¹	18.33	-14.31	333.9	179.8	230.5	275.6	334.3	405.7
Net Debt	-292.8	-115	-425.8	-	-	-	-	-
Reference price ²	29.39	35.82	68.25	52.86	91.89	144.47	144.47	144.47
Nbr of stocks (in thousands)	109,365	107,482	107,509	106,575	107,650	108,137	-	-
Announcement Date	7/2/22	6/2/23	5/2/24	3/2/25	2/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RAMBUS INC.	58.21x	-	-	-	15.62B
GIGADEVICE SEMICONDUCTOR INC.	49.81x	17.13x	42.97x	0.46%	50.53B
MONTAGE TECHNOLOGY CO., LTD.	76.11x	35.74x	74.24x	0.41%	41.8B
SHENZHEN LONGSYS ELECTRONICS CO., LTD.	15.49x	5.17x	12.49x	0.58%	32.14B
SHENZHEN TECHWINSEMI TECHNOLOGY CO., LTD.	193.68x	-	-	1.11%	21.17B
PHISON ELECTRONICS CORP.	6.69x	1.86x	5.93x	6.04%	15.36B
INGENIC SEMICONDUCTOR CO.,LTD.	38.27x	-	-	-	10.36B
TRANSCEND INFORMATION, INC.	2.96x	-	-	-	3.97B
PENGUIN SOLUTIONS, INC.	52.73x	2.19x	16.88x	-	3.26B
Average	54.88x	12.42x	30.50x	1.72%	21.58B
Weighted average by Cap.	61.21x	17.90x	40.69x	1.09%