As of 2025-05-26, the Intrinsic Value of Rapid7 Inc (RPD) is 27.67 USD. This RPD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.96 USD, the upside of Rapid7 Inc is 20.50%.
The range of the Intrinsic Value is 11.06 - 190.00 USD
Based on its market price of 22.96 USD and our intrinsic valuation, Rapid7 Inc (RPD) is undervalued by 20.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.06 - 190.00 | 27.67 | 20.5% |
| DCF (Growth 10y) | 26.47 - 331.07 | 54.86 | 138.9% |
| DCF (EBITDA 5y) | 31.32 - 57.65 | 42.60 | 85.6% |
| DCF (EBITDA 10y) | 43.91 - 85.70 | 61.26 | 166.8% |
| Fair Value | 1.97 - 1.97 | 1.97 | -91.40% |
| P/E | 13.89 - 30.49 | 22.18 | -3.4% |
| EV/EBITDA | 13.86 - 25.63 | 19.97 | -13.0% |
| EPV | (11.35) - (12.02) | (11.68) | -150.9% |
| DDM - Stable | 3.64 - 22.47 | 13.06 | -43.1% |
| DDM - Multi | 17.87 - 90.26 | 30.31 | 32.0% |
| Market Cap (mil) | 1,474.95 |
| Beta | 0.86 |
| Outstanding shares (mil) | 64.24 |
| Enterprise Value (mil) | 2,118.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.59% |
| Cost of Debt | 4.54% |
| WACC | 6.96% |