Valuation Rambus Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 19:39:09 03/07/2026 +03			After hours 22:01:01
103.05 ^EUR	+8.27%		104.00	+0.92%

06-29	Rambus Inc.(NasdaqGS:RMBS) dropped from Russell 2000 Index	CI
06-29	Rambus Inc.(NasdaqGS:RMBS) added to Russell Midcap Growth Benchmark	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	12,211	-	-
Change	-	19.78%	90.58%	-23.22%	75.59%	23.44%	-	-
Enterprise Value (EV)	2,921	3,735	6,912	5,634	9,892	12,211	12,211	12,211
Change	-	27.85%	85.05%	-18.49%	75.59%	23.44%	0%	0%
P/E	184x	-276x	22.7x	32x	43.5x	45.5x	36.9x	30.7x
PBR	3.91x	5.03x	7.11x	-	7.24x	7.2x	5.92x	-
PEG	-	2x	-0x	-0.7x	1.6x	2.6x	1.6x	1.5x
Capitalization / Revenue	7.1x	6.73x	13.1x	9.64x	14x	14.9x	12.4x	10.8x
EV / Revenue	0x	0x	0x	0x	0x	14.9x	12.4x	10.8x
EV / EBITDA	0x	0x	0x	0x	0x	30.6x	25.8x	22x
EV / EBIT	0x	0x	0x	0x	0x	34x	28.4x	23.2x
EV / FCF	0x	0x	0x	0x	0x	42.4x	31.6x	23.3x
FCF Yield	6.08%	5.53%	2.35%	3.55%	3.37%	2.36%	3.16%	4.3%
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	819.9	986.5	1,129
EBITDA ¹	237.3	288.8	303	294.2	354.5	398.7	473	555.6
EBIT ¹	210.5	257.3	269.3	263.2	319.4	358.9	430.4	525.2
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	112.92	112.92	112.92
Nbr of stocks (in thousands)	109,365	107,482	107,509	106,575	107,650	108,137	-	-
Announcement Date	2/7/22 A	2/6/23 A	2/5/24 A	2/3/25 A	2/2/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GIGADEVICE SEMICONDUCTOR INC.	63.69x	23.1x	66.12x	0.37%	72.36B
MONTAGE TECHNOLOGY CO., LTD.	89.33x	42.21x	87.72x	0.35%	48.68B
SHENZHEN LONGSYS ELECTRONICS CO., LTD.	18.02x	5.71x	10.1x	0.5%	37.32B
INGENIC SEMICONDUCTOR CO.,LTD.	54.94x	-	-	-	16.67B
PHISON ELECTRONICS CORP.	6.55x	1.8x	5.6x	6.51%	15.53B
TRANSCEND INFORMATION, INC.	2.89x	-	-	-	3.48B
PENGUIN SOLUTIONS, INC.	50.39x	2.1x	16.17x	-	3.12B
Average	40.83x	14.98x	37.15x	1.93%	28.17B
Weighted average by Cap.	54.85x	22.45x	54.06x	0.94%