LiveRamp Holdings, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-65.0% vs price
Base Case (Median)
-22.9% vs price
Bull Case (75th pct.)
66.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7.74 | -79.5% | High (40%) |
| PE Comparable | $61.09 | 62.1% | Medium (25%) |
| Growth Trajectory DCF | $135.09 | 258.5% | Medium (20%) |
| Graham Number | $29.07 | -22.9% | Low (10%) |
| EV/EBITDA | $17.87 | -52.6% | Medium (20%) |
| EV/FCF | $64.24 | 70.5% | Medium (20%) |
| Earnings Power Value | $8.51 | -77.4% | Medium (50%) |
Based on 7 out of 8 methods, RAMP appears fairly valued at the current price of $37.68. The base case fair value of $29.07 implies 22.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.