As of 2024-12-15, the Intrinsic Value of Rush Street Interactive Inc (RSI) is
13.29 USD. This RSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.57 USD, the upside of Rush Street Interactive Inc is
-2.10%.
The range of the Intrinsic Value is 7.62 - 84.46 USD
13.29 USD
Intrinsic Value
RSI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.62 - 84.46 |
13.29 |
-2.1% |
| DCF (Growth 10y) |
31.42 - 375.42 |
56.84 |
318.9% |
| DCF (EBITDA 5y) |
5.00 - 6.08 |
5.74 |
-57.7% |
| DCF (EBITDA 10y) |
16.33 - 20.71 |
19.09 |
40.7% |
| Fair Value |
-0.03 - -0.03 |
-0.03 |
-100.22% |
| P/E |
(0.09) - (0.07) |
(0.08) |
-100.6% |
| EV/EBITDA |
1.93 - 2.86 |
2.47 |
-81.8% |
| EPV |
(4.18) - (5.31) |
(4.74) |
-135.0% |
| DDM - Stable |
(0.09) - (0.74) |
(0.41) |
-103.0% |
| DDM - Multi |
5.35 - 35.16 |
9.31 |
-31.4% |
RSI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,062.75 |
| Beta |
1.27 |
| Outstanding shares (mil) |
225.70 |
| Enterprise Value (mil) |
2,849.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.68% |
| Cost of Debt |
4.78% |
| WACC |
5.58% |