image
Technology - Software - Infrastructure - NYSE - US
$ 23.94
-1.36 %
$ 1.57 B
Market Cap
-598.5
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RAMP stock under the worst case scenario is HIDDEN Compared to the current market price of 23.9 USD, LiveRamp Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RAMP stock under the base case scenario is HIDDEN Compared to the current market price of 23.9 USD, LiveRamp Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RAMP stock under the best case scenario is HIDDEN Compared to the current market price of 23.9 USD, LiveRamp Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RAMP

image
$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
660 M REVENUE
10.57%
25 M OPERATING INCOME
127.63%
10.1 M NET INCOME
108.13%
107 M OPERATING CASH FLOW
169.66%
-174 M INVESTING CASH FLOW
-498.92%
-59.1 M FINANCING CASH FLOW
59.51%
195 M REVENUE
5.35%
14.7 M OPERATING INCOME
95.98%
11.2 M NET INCOME
547.23%
45.1 M OPERATING CASH FLOW
-18.85%
-1.24 M INVESTING CASH FLOW
-5.45%
-9.36 M FINANCING CASH FLOW
81.50%
Balance Sheet LiveRamp Holdings, Inc.
image
Current Assets 602 M
Cash & Short-Term Investments 369 M
Receivables 199 M
Other Current Assets 34.3 M
Non-Current Assets 629 M
Long-Term Investments 2.7 M
PP&E 32.7 M
Other Non-Current Assets 594 M
29.96 %16.15 %2.78 %48.24 %Total Assets$1.2b
Current Liabilities 217 M
Accounts Payable 81.2 M
Short-Term Debt 10.1 M
Other Current Liabilities 125 M
Non-Current Liabilities 65.7 M
Long-Term Debt 32.1 M
Other Non-Current Liabilities 33.6 M
28.76 %3.59 %44.37 %11.37 %11.91 %Total Liabilities$282.3m
EFFICIENCY
Earnings Waterfall LiveRamp Holdings, Inc.
image
Revenue 660 M
Cost Of Revenue 179 M
Gross Profit 480 M
Operating Expenses 457 M
Operating Income 25 M
Other Expenses 14.9 M
Net Income 10.1 M
700m700m600m600m500m500m400m400m300m300m200m200m100m100m00660m(179m)480m(457m)25m(15m)10mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
72.79% GROSS MARGIN
72.79%
3.79% OPERATING MARGIN
3.79%
1.80% NET MARGIN
1.80%
1.25% ROE
1.25%
0.96% ROA
0.96%
0.72% ROIC
0.72%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis LiveRamp Holdings, Inc.
image
200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)201620162017201720182018201920192020202020212021202220222023202320242024
Net Income 10.1 M
Depreciation & Amortization 11.5 M
Capital Expenditures -4.26 M
Stock-Based Compensation 71.3 M
Change in Working Capital 5.09 M
Others 38.8 M
Free Cash Flow 103 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets LiveRamp Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for RAMP of $45.4 , with forecasts ranging from a low of $25 to a high of $55 .
RAMP Lowest Price Target Wall Street Target
25 USD 4.43%
RAMP Average Price Target Wall Street Target
45.4 USD 89.64%
RAMP Highest Price Target Wall Street Target
55 USD 129.74%
Price
Max Price Target
Min Price Target
Average Price Target
55555050454540403535303025252020May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 14
6. Ownership
Insider Ownership LiveRamp Holdings, Inc.
image
Sold
0-3 MONTHS
1.83 M USD 3
3-6 MONTHS
548 K USD 2
6-9 MONTHS
637 K USD 3
9-12 MONTHS
945 K USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
LiveRamp Announces Collaboration with Western Union Media Network to Unlock Multicultural Audiences for Advertisers SAN FRANCISCO--(BUSINESS WIRE)--LiveRamp (NYSE: RAMP) today announced an expansion of its partnership with Western Union, that will connect Western Union Media Network's expansive and multicultural audiences to LiveRamp's data collaboration network. The expansion builds on LiveRamp's work with Western Union to provide deterministic identity and power better experiences for Western Union's customers. For more than 170 years, Western Union has been synonymous with trust and reliability across its. businesswire.com - 2 weeks ago
The Zacks Analyst Blog Byrna, LiveRamp, Dave, Smiths and UiPath Byrna, LiveRamp, Dave, Smiths and UiPath are included in this Analyst Blog. zacks.com - 3 weeks ago
Buy 5 Mid and Small Tech Services Stocks With Massive Short-Term Upside We recommend five small and mid-cap technology services stocks with huge short-term upside price potential. These are: BYRN, RAMP, DAVE, SMGZY, PATH. zacks.com - 1 month ago
From Fierce Rivals to Partners: Omar Tawakol joins super{set}, a venture studio that builds AI-powered, category-defining companies SAN FRANCISCO , March 4, 2025 /PRNewswire/ -- super{set}, the pioneering venture studio that founds, funds, and builds data-driven AI startups, today announced that Omar Tawakol has joined the firm as a General Partner. A seasoned entrepreneur and industry leader, Tawakol brings decades of experience in AI, data platforms, and enterprise software, further advancing super{set}'s mission. prnewswire.com - 1 month ago
3 Stocks to Buy From the Booming Technology Services Industry Robust growth since the pandemic, driven by the swift adoption of remote work and other technological advancements, should drive the Zacks Technology Services industry. APP, RAMP and BYRN are well-positioned to capitalize on the rising demand. zacks.com - 1 month ago
LiveRamp to Present at the Morgan Stanley Technology, Media & Telecom Conference SAN FRANCISCO, Feb. 19, 2025 (GLOBE NEWSWIRE) -- LiveRamp® (NYSE: RAMP), the leading data collaboration platform, today announced that its CEO Scott Howe and CFO Lauren Dillard will present at the Morgan Stanley Technology, Media & Telecom Conference in San Francisco on Wednesday, March 5th at 10:00 a.m. PT / 1:00 p.m. globenewswire.com - 1 month ago
All You Need to Know About LiveRamp (RAMP) Rating Upgrade to Strong Buy LiveRamp (RAMP) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #1 (Strong Buy). zacks.com - 2 months ago
Skechers Posts Downbeat Results, Joins e.l.f. Beauty, LiveRamp And Other Big Stocks Moving Lower In Friday's Pre-Market Session U.S. stock futures were mixed this morning, with the Dow Jones futures gaining around 0.1% on Friday. benzinga.com - 2 months ago
LiveRamp Holdings, Inc. (RAMP) Q3 2025 Earnings Call Transcript LiveRamp Holdings, Inc. (NYSE:RAMP ) Q3 2025 Earnings Conference Call February 5, 2025 4:30 PM ET Company Participants Drew Borst - Vice President-Investor Relations Scott Howe - Chief Executive Officer Lauren Dillard - Chief Financial Officer Conference Call Participants Shyam Patil - Susquehanna Mark Zgutowicz - The Benchmark Company Jason Kreyer - Craig-Hallum Elizabeth Porter - Morgan Stanley Alec Brondolo - Wells Fargo Kirk Materne - Evercore ISI Operator Good afternoon, ladies and gentlemen, and welcome to LiveRamp's Fiscal 2025 Third Quarter Earnings Call. All lines have been placed on mute to prevent any background noise. seekingalpha.com - 2 months ago
LiveRamp (RAMP) Surpasses Q3 Earnings and Revenue Estimates LiveRamp (RAMP) came out with quarterly earnings of $0.55 per share, beating the Zacks Consensus Estimate of $0.47 per share. This compares to earnings of $0.47 per share a year ago. zacks.com - 2 months ago
LiveRamp to Discuss Third Quarter Financial Results SAN FRANCISCO, Jan. 22, 2025 (GLOBE NEWSWIRE) -- LiveRamp® (NYSE: RAMP), the leading global data collaboration platform, today announced that its fiscal 2025 third quarter financial results will be released on Wednesday, February 5, 2025 after the financial markets close. A conference call to discuss the results will be held on the same day at 1:30 p.m. PT. globenewswire.com - 2 months ago
LiveRamp to Host Investor Day on February 25, 2025 SAN FRANCISCO, Jan. 17, 2025 (GLOBE NEWSWIRE) -- LiveRamp® (NYSE: RAMP), the leading global data collaboration platform, announced today that it will host an investor day presentation on Tuesday, February 25, 2025 from 1:00 to 4:00 pm PST in San Francisco. globenewswire.com - 3 months ago
8. Profile Summary

LiveRamp Holdings, Inc. RAMP

image
COUNTRY US
INDUSTRY Software - Infrastructure
MARKET CAP $ 1.57 B
Dividend Yield 0.00%
Description LiveRamp Holdings, Inc., a technology company, provides enterprise data connectivity platform solutions in the United States, Europe, and the Asia-Pacific. The company offers RampID, a true people-based identifier; Safe Haven, an enterprise data enablement platform; LiveRamp Data Marketplace, a solution that seamlessly connects data owners' audience data across the marketing ecosystem; and AbiliTec, an offline identity resolution platform. It serves financial, insurance and investment services, retail, automotive, telecommunications, high tech, consumer packaged goods, healthcare, travel, entertainment, non-profit, and government industries. The company was formerly known as Acxiom Holdings, Inc. and changed its name to LiveRamp Holdings, Inc. in October 2018. LiveRamp Holdings, Inc. was incorporated in 2018 and is headquartered in San Francisco, California.
Contact 225 Bush Street, San Francisco, CA, 94104 https://www.liveramp.com
IPO Date Dec. 14, 1983
Employees 1400
Officers Mr. Gerald C. Jones J.D. Executive Vice President, Chief Ethics & Legal Officer and Secretary Ms. Amy Lee Stewart Senior Vice President, General Counsel & Global Chief Data Ethics Officer Ms. Jessica Shapiro Chief Marketing Officer Mr. Vihan Sharma Chief Revenue Officer Ms. Lauren R. Dillard Executive Vice President & Chief Financial Officer Mr. Mohsin Hussain Executive Vice President of Engineering & Chief Technology Officer Ms. Kimberly Bloomston Consultant Ms. Janet Cinfio Chief Information Officer & Senior Vice President Mr. Scott E. Howe Chief Executive Officer & Director Mr. Warren C. Jenson Consultant