The Discounted Cash Flow (DCF) valuation of Rush Street Interactive Inc (RSI) is 14.74 USD. With the latest stock price at 19.35 USD, the upside of Rush Street Interactive Inc based on DCF is -23.8%.
Based on the latest price of 19.35 USD and our DCF valuation, Rush Street Interactive Inc (RSI) is a sell. selling RSI stocks now will result in a potential gain of 23.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.4% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.37 - 28.12 | 14.74 |
| Upside | -46.4% - 45.3% | -23.8% |