Using the industry peer median EV/EBITDA multiple (trailing + forward), LiveRamp Holdings, Inc. (RAMP) has a fair value of $11.35 based on 8 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| LiveRamp Holdings, Inc.RAMP | 1,976 | 39.7x | 45.7x |
| Teradata Corporation | 2,391 | 9.2x | 8.7x |
| EVERTEC, Inc. | 1,801 | 7.5x | 8.2x |
| Marqeta, Inc. | 1,760 | 57.9x | 51.0x |
| Payoneer Global Inc. | 1,754 | 7.8x | 8.6x |
| DoubleVerify Holdings, Inc. | 1,630 | 10.4x | 9.5x |
| Progress Software Corporation | 1,196 | 12.2x | 16.0x |
| Five9, Inc. | 1,187 | 11.0x | 10.1x |
| Pagaya Technologies Ltd. | 1,002 | 20.0x | 24.9x |
| Industry Median | 10.7x | 9.8x | |
| (*) EBITDA | 40 | 35 | |
| = Enterprise Value | 431 | 343 | |
| (-) Net Debt | -377 | -377 | |
| Equity Value | 808 | 720 | |
| (/) Outstanding shares | 67 | 67 | |
| Fair Price | $12 | $11 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), LiveRamp Holdings, Inc. (RAMP) has a fair value of $22.05 based on 9 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| LiveRamp Holdings, Inc.RAMP | 1,976 | 2.1x | 2.5x |
| Teradata Corporation | 2,391 | 1.5x | 1.4x |
| NetScout Systems, Inc. | 2,338 | 2.4x | 2.3x |
| EVERTEC, Inc. | 1,801 | 2.8x | 3.1x |
| Marqeta, Inc. | 1,760 | 1.3x | 1.1x |
| Payoneer Global Inc. | 1,754 | 1.3x | 1.5x |
| DoubleVerify Holdings, Inc. | 1,630 | 2.0x | 1.8x |
| Progress Software Corporation | 1,196 | 2.0x | 2.6x |
| Five9, Inc. | 1,187 | 1.6x | 1.4x |
| Pagaya Technologies Ltd. | 1,002 | 1.3x | 1.6x |
| Industry Median | 1.6x | 1.6x | |
| (*) Revenue | 746 | 648 | |
| = Enterprise Value | 1,169 | 1,045 | |
| (-) Net Debt | -377 | -377 | |
| Equity Value | 1,546 | 1,422 | |
| (/) Outstanding shares | 67 | 67 | |
| Fair Price | $23 | $21 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.