Previous Close | $64.06 |
Intrinsic Value | $0.18 |
Upside potential | -100% |
Data is not available at this time.
Rambus Inc. operates as a semiconductor technology licensing company, specializing in high-performance memory and interface solutions. The company generates revenue primarily through licensing its patented innovations to chip manufacturers, enabling advanced memory architectures and security technologies. Rambus serves a niche but critical segment of the semiconductor industry, focusing on high-bandwidth memory (HBM), DDR memory interfaces, and cryptographic security solutions. Its intellectual property portfolio is foundational to data centers, AI accelerators, and high-performance computing applications, positioning it as a key enabler of next-generation memory technologies. The company competes with other IP licensing firms but differentiates itself through its focus on performance optimization and security. Rambus maintains strategic partnerships with leading semiconductor manufacturers, reinforcing its market position as a trusted provider of cutting-edge memory and security IP.
Rambus reported revenue of $556.6 million for FY 2024, with net income of $179.8 million, reflecting a robust net margin of approximately 32.3%. Diluted EPS stood at $1.65, supported by strong licensing agreements and controlled operating expenses. Operating cash flow was $230.6 million, indicating efficient cash generation, while capital expenditures of $30.7 million suggest disciplined reinvestment in R&D and infrastructure.
The company demonstrates solid earnings power, with high-margin licensing revenue driving profitability. Capital efficiency is evident in its ability to convert revenue into free cash flow, with operating cash flow significantly exceeding net income. Rambus’s asset-light model allows for scalable growth without heavy capital intensity, reinforcing its ability to sustain high returns on invested capital.
Rambus maintains a strong balance sheet, with $99.8 million in cash and equivalents and modest total debt of $30.2 million, resulting in a net cash position. The low leverage and healthy liquidity position provide flexibility for strategic investments or acquisitions. Shareholders’ equity is bolstered by retained earnings, reflecting consistent profitability and prudent financial management.
Revenue growth is driven by increasing demand for high-performance memory solutions in AI and data center markets. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and strategic initiatives. Future growth may hinge on expanding its IP portfolio and securing new licensing agreements in emerging memory technologies.
Rambus trades at a premium valuation, reflecting its high-margin business model and growth potential in memory and security IP. Market expectations are anchored to its ability to maintain licensing momentum and capitalize on trends like AI-driven memory demand. Investors likely price in sustained profitability and limited cyclical exposure compared to traditional semiconductor firms.
Rambus’s strategic advantages lie in its proprietary IP portfolio and focus on high-growth memory and security markets. The outlook remains positive, supported by secular trends in AI, cloud computing, and data security. Risks include reliance on licensing renewals and potential legal challenges, but its technological leadership positions it well for long-term growth.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |