Valuation Rambus Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:54:50 2026-07-24 EDT			5-day change	1st Jan Change
89.50 ^EUR	-0.56%		+9.84%	+13.18%

07-17	South Korea Raids Montage, Renesas, Rambus in Price-Fixing Probe	MT
07-16	Benchmark Initiates Rambus at Buy	MT

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	10,382	-	-
Change	-	19.78%	90.58%	-23.22%	75.59%	4.96%	-	-
Enterprise Value (EV)	2,921	3,735	6,912	5,634	9,892	10,382	10,382	10,382
Change	-	27.85%	85.05%	-18.49%	75.59%	4.96%	0%	0%
P/E	184x	-276x	22.7x	32x	43.5x	39.4x	31.9x	26x
PBR	3.91x	5.03x	7.11x	-	7.24x	6.12x	5.03x	-
PEG	-	2x	-0x	-0.7x	1.6x	2.6x	1.3x	1.2x
Capitalization / Revenue	7.1x	6.73x	13.1x	9.64x	14x	12.7x	10.6x	9.31x
EV / Revenue	0x	0x	0x	0x	0x	12.7x	10.6x	9.31x
EV / EBITDA	0x	0x	0x	0x	0x	26.3x	21.9x	18.6x
EV / EBIT	0x	0x	0x	0x	0x	28.9x	23.9x	19.5x
EV / FCF	0x	0x	0x	0x	0x	36x	27.3x	20.6x
FCF Yield	6.08%	5.53%	2.35%	3.55%	3.37%	2.77%	3.66%	4.86%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.16	-0.13	3.01	1.65	2.11	2.435	3.012	3.688
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	453	571.7	558.6	584.1	705.6	818.3	983.6	1,115
EBITDA ¹	237.3	288.8	303	294.2	354.5	395.3	473.2	559
EBIT ¹	210.5	257.3	269.3	263.2	319.4	359	434.4	531.9
Net income ¹	18.33	-14.31	333.9	179.8	230.5	269	328.3	404.6
Net Debt	-292.8	-115	-425.8	-	-	-	-	-
Reference price ²	29.39	35.82	68.25	52.86	91.89	96.01	96.01	96.01
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GIGADEVICE SEMICONDUCTOR INC.	41.43x	14.67x	41.99x	0.57%	46.98B
MONTAGE TECHNOLOGY CO., LTD.	74.29x	34.05x	72.85x	0.42%	40.76B
SHENZHEN LONGSYS ELECTRONICS CO., LTD.	11.31x	3.45x	6.11x	0.8%	23.47B
PHISON ELECTRONICS CORP.	5.61x	1.51x	4.69x	7.59%	13.11B
INGENIC SEMICONDUCTOR CO.,LTD.	35.53x	-	-	-	10.84B
TRANSCEND INFORMATION, INC.	2.74x	-	-	-	3.25B
PENGUIN SOLUTIONS, INC.	32.81x	1.9x	13.5x	-	2.99B
Average	29.10x	11.12x	27.83x	2.35%	20.2B
Weighted average by Cap.	41.05x	17.15x	40.74x	1.31%