investorscraft@gmail.com

Intrinsic ValueRambus Inc. (0QYL.L)

Previous Close£117.68
Intrinsic Value
Upside potential
Previous Close
£117.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rambus Inc. operates in the semiconductor industry, specializing in memory interface chips, silicon IP, and security solutions. The company generates revenue through licensing its patented technologies, selling DDR memory interface chips (DDR5, DDR4, DDR3), and providing physical and digital controller IP for high-performance applications. Its products cater to module manufacturers, OEMs, and developers of advanced computing systems, positioning Rambus as a critical enabler of data movement and security in next-generation technologies. The firm’s extensive patent portfolio, covering memory architecture and high-speed serial links, reinforces its competitive moat in a sector driven by innovation and IP protection. Rambus maintains a global footprint, serving markets in the U.S., Asia, and Europe through direct sales and distributors. While it faces competition from larger semiconductor players, its niche focus on high-speed memory interfaces and security IP allows it to carve out a defensible position in the industry.

Revenue Profitability And Efficiency

Rambus reported revenue of $556.6 million USD for the fiscal year, with net income of $179.8 million USD, reflecting a robust net margin of approximately 32.3%. The company’s operating cash flow stood at $230.6 million USD, indicating strong cash generation relative to revenue. Capital expenditures were modest at $30.7 million USD, suggesting efficient reinvestment for growth without excessive outlays.

Earnings Power And Capital Efficiency

Diluted EPS of $1.65 underscores Rambus’s earnings power, supported by its high-margin licensing and IP business. The company’s capital efficiency is evident in its ability to convert revenue into operating cash flow at a rate of 41.4%, highlighting effective monetization of its intellectual property and operational leverage.

Balance Sheet And Financial Health

Rambus maintains a solid balance sheet with $99.8 million USD in cash and equivalents and a manageable total debt of $30.2 million USD. The low debt-to-equity ratio and ample liquidity position the company to navigate cyclical semiconductor demand while funding strategic initiatives.

Growth Trends And Dividend Policy

The company has not instituted a dividend, opting instead to reinvest cash flows into R&D and IP expansion. Growth is likely driven by adoption of DDR5 and security IP in data-centric applications, though reliance on licensing revenue introduces cyclicality.

Valuation And Market Expectations

With a market cap of $5.76 billion USD and a beta of 1.24, Rambus trades at a premium, reflecting investor confidence in its IP portfolio and exposure to high-growth memory markets. The valuation implies expectations for sustained licensing revenue and expansion into adjacent tech verticals.

Strategic Advantages And Outlook

Rambus’s strategic advantage lies in its patented memory and security technologies, which are critical for AI, cloud, and edge computing. The outlook remains positive, contingent on continued innovation and IP monetization, though macroeconomic and semiconductor cycle risks persist.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount