investorscraft@gmail.com

Intrinsic ValueRambus Inc. (RMB.DE)

Previous Close25.58
Intrinsic Value
Upside potential
Previous Close
25.58

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, and 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 key player in data movement and protection technologies. The firm’s direct sales force and distributor network ensure broad market reach across the U.S., Asia, and Europe. Rambus holds a strong IP portfolio covering memory architecture and high-speed serial links, reinforcing its competitive edge in semiconductor innovation. While it faces competition from larger semiconductor firms, its niche focus on memory and security IP allows it to maintain relevance in high-growth segments like data centers and AI hardware.

Revenue Profitability And Efficiency

Rambus reported revenue of €556.6 million for the period, with net income of €179.8 million, reflecting a healthy profit margin. Diluted EPS stood at €1.65, indicating efficient earnings distribution. Operating cash flow was robust at €230.6 million, though capital expenditures of €30.7 million suggest moderate reinvestment. The company’s profitability metrics underscore its ability to monetize its IP and product portfolio effectively.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a net income margin of approximately 32.3%. Its operating cash flow significantly exceeds capital expenditures, highlighting efficient capital deployment. Rambus’s focus on high-margin IP licensing and memory interface chips contributes to its capital efficiency, though reliance on patent monetization introduces cyclical risks.

Balance Sheet And Financial Health

Rambus maintains a solid balance sheet, with €99.8 million in cash and equivalents and modest total debt of €30.2 million. The low debt-to-equity ratio suggests minimal leverage risk. The firm’s liquidity position is adequate, supported by strong operating cash flows, providing flexibility for strategic investments or potential acquisitions.

Growth Trends And Dividend Policy

Revenue growth is driven by demand for DDR5 and security IP, though the absence of dividends indicates a reinvestment-focused strategy. The company’s market cap of €2.83 billion reflects investor confidence in its growth trajectory, particularly in memory and interconnect solutions for data-intensive applications.

Valuation And Market Expectations

Trading at a beta of 1.18, Rambus exhibits higher volatility than the market, typical for semiconductor firms. Its valuation aligns with growth expectations in memory and security IP, though competitive pressures and patent litigation risks may weigh on long-term multiples.

Strategic Advantages And Outlook

Rambus’s strategic advantages lie in its patented technologies and niche focus on high-speed memory interfaces. The outlook remains positive, supported by trends in AI, data centers, and secure computing. However, reliance on licensing revenue and geopolitical risks in key markets like Asia could pose challenges.

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