The Discounted Cash Flow (DCF) valuation of Rush Street Interactive Inc (RSI) is 13.29 USD. With the latest stock price at 13.57 USD, the upside of Rush Street Interactive Inc based on DCF is -2.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.1% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 7.62 - 84.46 | 13.29 |
| Upside | -43.9% - 522.4% | -2.1% |