LiveRamp Holdings, Inc.

DB:XIM Stock Report

Market Cap: €1.9b

LiveRamp Holdings Valuation

Is XIM undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of XIM when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
€19.09
Fair Value
51.9% overvalued intrinsic discount
7
Number of Analysts

Below Fair Value: XIM (€29) is trading above our estimate of fair value (€19.09)

Significantly Below Fair Value: XIM is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for XIM?

Key metric: As XIM is barely profitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for XIM. This is calculated by dividing XIM's market cap by their current revenue.
What is XIM's PS Ratio?
PS Ratio2.7x
SalesUS$707.17m
Market CapUS$1.97b

Price to Sales Ratio vs Peers

How does XIM's PS Ratio compare to its peers?

The above table shows the PS ratio for XIM vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average14.1x
AOF ATOSS Software
11x12.7%€1.8b
TMV TeamViewer
2.4x6.1%€1.6b
NB2 Northern Data
40.4x26.3%€3.1b
MUM Mensch und Maschine Software
2.6x2.5%€910.8m
XIM LiveRamp Holdings
2.7x8.5%€2.0b

Price-To-Sales vs Peers: XIM is good value based on its Price-To-Sales Ratio (2.7x) compared to the peer average (14.1x).

Price to Sales Ratio vs Industry

How does XIM's PS Ratio compare vs other companies in the DE Software Industry?

6 CompaniesPrice / SalesEstimated GrowthMarket Cap
CSH CENIT
0.3x4.7%US$63.83m
CLIQ Cliq Digital
0.1x12.3%US$27.72m
LSX LS telcom
0.4x2.5%US$18.40m
8DQ GetSwift Technologies
0.07xn/aUS$2.53m
XIM 2.7xIndustry Avg. 2.2xNo. of Companies7PS02.44.87.29.612+
6 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: XIM is expensive based on its Price-To-Sales Ratio (2.7x) compared to the German Software industry average (2.2x).

Price to Sales Ratio vs Fair Ratio

What is XIM's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

XIM PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio2.7x
Fair PS Ratio4.2x

Price-To-Sales vs Fair Ratio: XIM is good value based on its Price-To-Sales Ratio (2.7x) compared to the estimated Fair Price-To-Sales Ratio (4.2x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst XIM forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€29.00
€35.42
+22.1%
23.5%€47.68€22.88n/a7
Jan ’26€29.20
€35.42
+21.3%
23.5%€47.68€22.88n/a7
Dec ’25€28.80
€35.39
+22.9%
23.5%€47.64€22.87n/a7
Nov ’25€22.80
€36.86
+61.7%
26.8%€50.85€22.19n/a8
Oct ’25€22.20
€39.13
+76.3%
25.0%€50.79€21.77n/a7
Sep ’25€23.00
€39.04
+69.7%
23.0%€50.17€24.19n/a7
Aug ’25€28.00
€43.98
+57.1%
19.0%€51.78€24.96n/a7
Jul ’25€28.60
€44.75
+56.5%
18.0%€51.80€24.98n/a8
Jun ’25€28.20
€44.75
+58.7%
18.0%€51.80€24.98n/a8
May ’25€30.60
€43.66
+42.7%
16.8%€50.29€24.69n/a8
Apr ’25€31.00
€43.66
+40.8%
16.8%€50.29€24.69n/a8
Mar ’25€32.20
€43.72
+35.8%
19.0%€50.75€22.15n/a8
Feb ’25€36.60
€40.85
+11.6%
17.8%€46.92€22.08n/a10
Jan ’25€34.60
€36.22
+4.7%
14.1%€41.68€22.23€29.2010
Dec ’24€30.20
€35.69
+18.2%
17.1%€41.50€18.44€28.8010
Nov ’24€26.00
€30.88
+18.8%
15.5%€36.54€18.27€22.8010
Oct ’24€27.40
€30.88
+12.7%
15.5%€36.54€18.27€22.2010
Sep ’24€29.80
€30.88
+3.6%
15.5%€36.54€18.27€23.0010
Aug ’24€25.80
€30.12
+16.8%
15.6%€36.85€18.42€28.0010
Jul ’24€26.20
€31.05
+18.5%
8.8%€36.41€26.40€28.609
Jun ’24€22.60
€31.96
+41.4%
9.2%€37.32€27.06€28.208
May ’24€21.60
€30.28
+40.2%
16.5%€37.34€18.67€30.609
Apr ’24€19.41
€30.28
+56.0%
16.5%€37.34€18.67€31.009
Mar ’24€22.16
€30.28
+36.7%
16.5%€37.34€18.67€32.209
Feb ’24€24.32
€27.80
+14.3%
21.8%€40.45€18.81€36.609
Jan ’24€21.90
€27.80
+27.0%
21.8%€40.45€18.81€34.609
Analyst Price Target
Consensus Narrative from 7 Analysts
€36.72
Fair Value
21.0% undervalued intrinsic discount
7
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/10 00:32
End of Day Share Price 2025/01/10 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

LiveRamp Holdings, Inc. is covered by 25 analysts. 7 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Rocco StraussArete Research Services LLP
Richard KramerArete Research Services LLP
Daniel LebenBaird