Valuation Rambus Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 05:00:41 2026-07-07 am EDT			5-day change	1st Jan Change
97.00 ^EUR	-3.91%		-13.55%	+22.66%

Jun. 29	Rambus Inc.(NasdaqGS:RMBS) dropped from Russell 2000 Index	CI
Jun. 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	11,455	-	-
Change	-	19.78%	90.58%	-23.22%	75.59%	15.8%	-	-
Enterprise Value (EV)	2,921	3,735	6,912	5,634	9,892	11,455	11,455	11,455
Change	-	27.85%	85.05%	-18.49%	75.59%	15.8%	0%	0%
P/E	184x	-276x	22.7x	32x	43.5x	42.7x	34.6x	28.8x
PBR	3.91x	5.03x	7.11x	-	7.24x	6.76x	5.55x	-
PEG	-	2x	-0x	-0.7x	1.6x	2.4x	1.5x	1.4x
Capitalization / Revenue	7.1x	6.73x	13.1x	9.64x	14x	14x	11.6x	10.1x
EV / Revenue	0x	0x	0x	0x	0x	14x	11.6x	10.1x
EV / EBITDA	0x	0x	0x	0x	0x	28.7x	24.2x	20.6x
EV / EBIT	0x	0x	0x	0x	0x	31.9x	26.6x	21.8x
EV / FCF	0x	0x	0x	0x	0x	39.8x	29.7x	21.8x
FCF Yield	6.08%	5.53%	2.35%	3.55%	3.37%	2.51%	3.37%	4.58%
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	105.93	105.93	105.93
Nbr of stocks (in thousands)	109,365	107,482	107,509	106,575	107,650	108,137	-	-
Announcement Date	2/7/22	2/6/23	2/5/24	2/3/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GIGADEVICE SEMICONDUCTOR INC.	59.97x	21.65x	61.99x	0.4%	64.15B
MONTAGE TECHNOLOGY CO., LTD.	89.18x	42x	87.28x	0.35%	45.48B
SHENZHEN LONGSYS ELECTRONICS CO., LTD.	20.51x	6.54x	11.58x	0.44%	39.09B
INGENIC SEMICONDUCTOR CO.,LTD.	59.24x	-	-	-	16.46B
PHISON ELECTRONICS CORP.	6.7x	1.85x	5.74x	6.36%	14.76B
TRANSCEND INFORMATION, INC.	2.55x	-	-	-	3.43B
PENGUIN SOLUTIONS, INC.	55.5x	2.3x	17.72x	-	3.18B
Average	41.95x	14.87x	36.86x	1.89%	26.65B
Weighted average by Cap.	53.41x	21.54x	51.24x	0.93%