LIVERAMP HOLDINGS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.28 USD | +1.33% |
|
-2.22% | -17.42% |
| May. 23 | Benchmark Adjusts Price Target on LiveRamp to $56 From $51, Maintains Buy Rating | MT |
| May. 23 | Top Premarket Gainers | MT |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,218 | 3,472 | 2,553 | 1,419 | 2,283 | 2,070 | - | - |
| Enterprise Value (EV) 1 | 1,500 | 2,890 | 1,952 | 954.8 | 2,283 | 1,571 | 1,451 | 1,274 |
| P/E ratio | -17.9 x | -38.1 x | -74.8 x | -12.3 x | 203 x | -272 x | 79.2 x | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 5.83 x | 7.84 x | 4.83 x | 2.38 x | 3.46 x | 2.88 x | 2.63 x | 2.3 x |
| EV / Revenue | 3.94 x | 6.52 x | 3.69 x | 1.6 x | 3.46 x | 2.18 x | 1.84 x | 1.41 x |
| EV / EBITDA | -29.7 x | 113 x | 41.1 x | 14.7 x | 21.2 x | 11.9 x | 8.76 x | 5.46 x |
| EV / FCF | -37.2 x | -127 x | 26.5 x | - | - | 13.4 x | - | - |
| FCF Yield | -2.69% | -0.79% | 3.77% | - | - | 7.44% | - | - |
| Price to Book | 2.05 x | 3.18 x | 2.41 x | - | - | 2.1 x | 1.89 x | 1.64 x |
| Nbr of stocks (in thousands) | 67,362 | 66,919 | 68,267 | 64,715 | 66,184 | 66,154 | - | - |
| Reference price 2 | 32.92 | 51.88 | 37.39 | 21.93 | 34.50 | 31.29 | 31.29 | 31.29 |
| Announcement Date | 5/21/20 | 5/25/21 | 5/24/22 | 5/24/23 | 5/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 380.6 | 443 | 528.7 | 596.6 | 659.7 | 719.6 | 786.8 | 901.7 |
| EBITDA 1 | -50.57 | 25.48 | 47.45 | 65.13 | 107.8 | 131.6 | 165.6 | 233.2 |
| EBIT 1 | -63.86 | 15.78 | 41.91 | 61.17 | 105.1 | 127 | 157.3 | 207 |
| Operating Margin | -16.78% | 3.56% | 7.93% | 10.25% | 15.93% | 17.65% | 20% | 22.96% |
| Earnings before Tax (EBT) 1 | -165.5 | -120.8 | -35.08 | -118.9 | 34.36 | 3.65 | 38.2 | - |
| Net income 1 | -124.5 | -90.27 | -33.83 | -118.7 | 11.88 | -7.85 | 27.75 | - |
| Net margin | -32.72% | -20.38% | -6.4% | -19.9% | 1.8% | -1.09% | 3.53% | - |
| EPS 2 | -1.840 | -1.360 | -0.5000 | -1.790 | 0.1700 | -0.1150 | 0.3950 | - |
| Free Cash Flow 1 | -40.29 | -22.74 | 73.58 | - | - | 116.8 | - | - |
| FCF margin | -10.59% | -5.13% | 13.92% | - | - | 16.23% | - | - |
| FCF Conversion (EBITDA) | - | - | 155.08% | - | - | 88.75% | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 5/21/20 | 5/25/21 | 5/24/22 | 5/24/23 | 5/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 140.6 | 141.7 | 142.2 | 147.1 | 158.6 | 148.6 | 154.1 | 159.9 | 173.9 | 171.9 | 171.9 | 174.9 | 188.5 | 184.8 | 188.6 |
| EBITDA 1 | 15.8 | 4.013 | 5.103 | 18.22 | 26.66 | 15.14 | 21.59 | 32.38 | 36.98 | 16.84 | 26.15 | 33.51 | 41.57 | 30.37 | 35.76 |
| EBIT 1 | 14.62 | 2.803 | 4.005 | 17.17 | 25.74 | 14.25 | 20.84 | 31.73 | 36.38 | 16.12 | 24.86 | 30.88 | 39.87 | 31.2 | 30.81 |
| Operating Margin | 10.4% | 1.98% | 2.82% | 11.67% | 16.23% | 9.59% | 13.53% | 19.85% | 20.92% | 9.38% | 14.46% | 17.66% | 21.15% | 16.88% | 16.33% |
| Earnings before Tax (EBT) 1 | -14.03 | -28.02 | -24.9 | -26.87 | -24.68 | -42.39 | 7.119 | 14.64 | 21.81 | -9.205 | -4.95 | 3.05 | 11.25 | -5.7 | - |
| Net income 1 | -15.38 | -29.39 | -27.22 | -30.44 | -29.68 | -31.36 | -1.586 | 4.863 | 13.98 | -5.373 | -3.9 | -3.6 | -0.55 | 0.2 | - |
| Net margin | -10.93% | -20.74% | -19.13% | -20.69% | -18.71% | -21.1% | -1.03% | 3.04% | 8.04% | -3.13% | -2.27% | -2.06% | -0.29% | 0.11% | - |
| EPS 2 | -0.2300 | -0.4300 | -0.4000 | -0.4500 | -0.4600 | -0.4800 | -0.0200 | 0.0700 | 0.2100 | -0.0800 | -0.0550 | -0.0550 | -0.0100 | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/9/22 | 5/24/22 | 8/4/22 | 11/8/22 | 2/7/23 | 5/24/23 | 8/9/23 | 11/8/23 | 2/8/24 | 5/22/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 718 | 582 | 600 | 464 | - | 499 | 619 | 796 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -40.3 | -22.7 | 73.6 | - | - | 117 | - | - |
| ROE (net income / shareholders' equity) | -3.32% | 1.49% | 3.14% | -11.9% | - | 10.6% | 12.4% | 15.6% |
| ROA (Net income/ Total Assets) | - | - | - | -9.47% | - | - | - | - |
| Assets 1 | - | - | - | 1,253 | - | - | - | - |
| Book Value Per Share 2 | 16.00 | 16.30 | 15.50 | - | - | 14.90 | 16.60 | 19.10 |
| Cash Flow per Share 2 | -0.0200 | 0.7400 | 0.7400 | 0.8400 | - | 1.660 | 2.290 | 3.500 |
| Capex | 11.7 | 2.18 | 4.5 | 4.7 | - | - | - | - |
| Capex / Sales | 3.08% | 0.49% | 0.85% | 0.79% | - | - | - | - |
| Announcement Date | 5/21/20 | 5/25/21 | 5/24/22 | 5/24/23 | 5/22/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
31.29
USD
Average target price
48.38
USD
Spread / Average Target
+54.60%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -17.42% | 2.07B | |
| +11.15% | 322B | |
| +18.98% | 209B | |
| -7.01% | 135B | |
| +15.40% | 58.88B | |
| +10.82% | 31.88B | |
| +5.26% | 31.14B | |
| +141.36% | 27.04B | |
| +28.26% | 21.23B | |
| +4.40% | 13.56B |
- Stock Market
- Equities
- RAMP Stock
- Financials LiveRamp Holdings, Inc.
