The Discounted Cash Flow (DCF) valuation of Rush Street Interactive Inc (RSI) is 20.77 USD. With the latest stock price at 22.68 USD, the upside of Rush Street Interactive Inc based on DCF is -8.4%.
Based on the latest price of 22.68 USD and our DCF valuation, Rush Street Interactive Inc (RSI) is a sell. selling RSI stocks now will result in a potential gain of 8.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 13.35 - 54.33 | 20.77 |
| Upside | -41.1% - 139.5% | -8.4% |