As of 2026-09-16, the Intrinsic Value of Rapid7 Inc (RPD) is 9.97 USD. This RPD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.46 USD, the upside of Rapid7 Inc is -20.00%.
The range of the Intrinsic Value is 2.05 - 167.25 USD
Based on its market price of 12.46 USD and our intrinsic valuation, Rapid7 Inc (RPD) is overvalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.05 - 167.25 | 9.97 | -20.0% |
| DCF (Growth 10y) | 9.89 - 320.77 | 24.86 | 99.5% |
| DCF (EBITDA 5y) | 18.28 - 26.29 | 21.97 | 76.3% |
| DCF (EBITDA 10y) | 26.36 - 44.06 | 34.14 | 174.0% |
| Fair Value | 3.16 - 3.16 | 3.16 | -74.63% |
| P/E | 10.89 - 21.95 | 16.82 | 35.0% |
| EV/EBITDA | 11.56 - 16.98 | 13.66 | 9.7% |
| EPV | (1.31) - 2.78 | 0.74 | -94.1% |
| DDM - Stable | 2.40 - 14.77 | 8.59 | -31.1% |
| DDM - Multi | 10.61 - 53.69 | 18.05 | 44.9% |
| Market Cap (mil) | 832.70 |
| Beta | 2.83 |
| Outstanding shares (mil) | 66.83 |
| Enterprise Value (mil) | 1,301.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.31% |
| Cost of Debt | 5.74% |
| WACC | 7.21% |