Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
LiveRamp Holdings
RAMP
LiveRamp Holdings
LiveRamp Quick Check
SW
SwissSimon
Not Invested
Community Contributor
Published
20 Jul 25
Updated
20 Jul 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
US$38.32
15.0% undervalued
intrinsic discount
20 Jul
US$32.58
Loading
1Y
21.0%
7D
-2.0%
Author's Valuation
US$38.3
15.0% undervalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
US$38.3
15.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-148m
939m
2014
2017
2020
2023
2025
2026
2028
Revenue US$939.2m
Earnings US$178.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
7.97%
Software revenue growth rate
1.47%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.46%
Calculation
US$178.45m
Earnings '28
x
20.00x
PE Ratio '28
=
US$3.57b
Market Cap '28
US$3.57b
Market Cap '28
/
60.36m
No. shares '28
=
US$59.12
Share Price '28
US$59.12
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
US$38.88
Fair Value '25
