The Discounted Cash Flow (DCF) valuation of Rush Street Interactive Inc (RSI) is 19.32 USD. With the latest stock price at 14.88 USD, the upside of Rush Street Interactive Inc based on DCF is 29.8%.
Based on the latest price of 14.88 USD and our DCF valuation, Rush Street Interactive Inc (RSI) is a buy. buying RSI stocks now will result in a potential gain of 29.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.4% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 13.28 - 38.28 | 19.32 |
| Upside | -10.7% - 157.3% | 29.8% |