investorscraft@gmail.com

Intrinsic ValueLiveRamp Holdings, Inc. (RAMP)

Previous Close$26.40
Intrinsic Value
Upside potential
Previous Close
$26.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LiveRamp Holdings, Inc. operates in the data connectivity and identity resolution sector, providing a platform that enables businesses to unify customer data across disparate systems. The company’s core revenue model is driven by software-as-a-service (SaaS) subscriptions and data collaboration solutions, which help marketers, publishers, and technology firms leverage first-party data for targeted advertising and analytics. LiveRamp differentiates itself through its privacy-centric approach, complying with evolving regulations like GDPR and CCPA, which enhances its appeal in a data-sensitive market. The company serves a diverse clientele, including Fortune 500 brands, agencies, and media companies, positioning itself as a critical infrastructure player in the ad-tech ecosystem. Its competitive edge lies in its ability to integrate seamlessly with major cloud platforms and data clean rooms, fostering interoperability in a fragmented industry. As digital transformation accelerates, LiveRamp’s focus on secure data collaboration and identity resolution solidifies its role as a trusted intermediary in the data-driven marketing landscape.

Revenue Profitability And Efficiency

LiveRamp reported revenue of $659.7 million for FY 2024, reflecting its ability to monetize its data connectivity platform effectively. The company achieved net income of $11.9 million, with diluted EPS of $0.17, indicating modest profitability. Operating cash flow stood at $107.4 million, demonstrating strong cash generation capabilities, while capital expenditures were minimal at $4.3 million, underscoring efficient asset utilization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its recurring SaaS revenue model, which provides stability and predictability. Operating cash flow significantly exceeds net income, suggesting healthy non-cash adjustments and efficient working capital management. With low capital expenditures relative to cash flow, LiveRamp maintains high capital efficiency, allowing for reinvestment in growth initiatives or strategic flexibility.

Balance Sheet And Financial Health

LiveRamp’s balance sheet is robust, with $336.9 million in cash and equivalents, providing ample liquidity. Total debt is modest at $42.2 million, resulting in a conservative leverage profile. The strong cash position and manageable debt levels indicate financial health and capacity for strategic investments or acquisitions.

Growth Trends And Dividend Policy

The company’s growth is driven by increasing demand for data collaboration and identity resolution solutions, though specific YoY growth rates are not provided. LiveRamp does not pay dividends, opting instead to reinvest cash flows into product development and market expansion, aligning with its growth-oriented strategy.

Valuation And Market Expectations

Market expectations for LiveRamp likely hinge on its ability to scale its SaaS offerings and maintain leadership in privacy-compliant data solutions. The company’s valuation will depend on execution in expanding its platform adoption and sustaining profitability amid competitive and regulatory pressures.

Strategic Advantages And Outlook

LiveRamp’s strategic advantages include its privacy-focused technology, strong industry partnerships, and integration capabilities. The outlook remains positive as businesses prioritize first-party data strategies, though success will depend on continued innovation and regulatory adaptability. The company is well-positioned to capitalize on long-term trends in data-driven marketing.

Sources

10-K filing for FY 2024, CIK 0000733269

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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