What is LiveRamp Holdings, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on LiveRamp Holdings, Inc.'s reported free cash flow gives $80.88 per share. The share price was $37.50 on September 25, 2026, 54% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 8.0% | 10.0% | $51.45 | +37% |
| Base | 13.0% | 9.0% | $80.88 | +116% |
| Bull | 18.0% | 8.0% | $135.73 | +262% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $102.94 | $109.79 | $118.16 | $128.62 | $142.07 |
| 8.0% | $86.39 | $90.83 | $96.08 | $102.38 | $110.08 |
| 9.0% | $74.34 | $77.38 | $80.88 | $84.97 | $89.80 |
| 10.0% | $65.20 | $67.36 | $69.80 | $72.60 | $75.83 |
| 11.0% | $58.03 | $59.62 | $61.39 | $63.38 | $65.63 |
Where the presets come from
Base: years 1 to 5 grow at LiveRamp Holdings, Inc.'s revenue growth rate over the last 5 fiscal years (12.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions