As of 2024-12-12, the Intrinsic Value of Rapid7 Inc (RPD) is
3.72 USD. This RPD valuation is based on the model Peter Lynch Fair Value.
With the current market price of 41.54 USD, the upside of Rapid7 Inc is
-91.04%.
RPD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(173.33) - (56.44) |
(80.63) |
-294.1% |
| DCF (Growth 10y) |
(67.08) - (202.09) |
(95.21) |
-329.2% |
| DCF (EBITDA 5y) |
(46.62) - (63.85) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(53.71) - (74.56) |
(1,234.50) |
-123450.0% |
| Fair Value |
3.72 - 3.72 |
3.72 |
-91.04% |
| P/E |
28.33 - 36.51 |
32.27 |
-22.3% |
| EV/EBITDA |
22.48 - 39.36 |
29.94 |
-27.9% |
| EPV |
(21.49) - (25.68) |
(23.59) |
-156.8% |
| DDM - Stable |
6.57 - 25.93 |
16.25 |
-60.9% |
| DDM - Multi |
(23.28) - (72.60) |
(35.40) |
-185.2% |
RPD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,625.74 |
| Beta |
1.10 |
| Outstanding shares (mil) |
63.21 |
| Enterprise Value (mil) |
3,336.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.26% |
| Cost of Debt |
4.47% |
| WACC |
8.03% |