The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$24.55Fair value$46.80Bull$63.30
FairClose
52-week traded range
52W low $79.7352W high $170.66
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Rambus closed at $86.97, 85.8% above the consensus fair value of $46.80 drawn from 8 valuation models.
Financial DNA score 59/100 — Good. P/E of 41.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$60.55
-30.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$24.55
-71.8%
√(22.5 × EPS × BVPS)
EPS=2.11, BVPS=12.7 · outside Graham range (P/E 41.2, P/B 6.9) — asset-light, treat as a rough floor
P/E Fair Value
$42.20
-51.5%
EPS × 20x (sector P/E)
EPS=2.11, Sector P/E=20x
Peter Lynch (PEG)
$63.30
-27.2%
EPS × Growth% (PEG = 1 is fair)
EPS=2.11, g=30%
EV/EBITDA
$44.85
-48.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=272.13M
Book Value (P/B)
$33.45
-61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12.7, ROE=16.5%, g=6%, r=10%
Reverse DCF
$86.97
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.9% | Historical: 40%
Margin of Safety
$31.82
-63.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=42.43, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.