Is RSI undervalued or overvalued?

As of 2025-03-25, the Intrinsic Value of Rush Street Interactive Inc (RSI) is 16.63 USD. This RSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.34 USD, the upside of Rush Street Interactive Inc is 46.70%. This means that RSI is undervalued by 46.70%.

The range of the Intrinsic Value is 12.24 - 27.27 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	12.24 - 27.27	16.63	46.7%
DCF (Growth 10y)	18.12 - 39.81	24.50	116.1%
DCF (EBITDA 5y)	5.06 - 8.02	6.20	-45.3%
DCF (EBITDA 10y)	9.50 - 14.14	11.31	-0.3%
Fair Value	0.14 - 0.14	0.14	-98.81%
P/E	3.12 - 4.85	3.16	-72.2%
EV/EBITDA	0.82 - 2.02	1.50	-86.8%
EPV	(0.26) - (0.64)	(0.45)	-104.0%
DDM - Stable	0.11 - 0.33	0.22	-98.1%
DDM - Multi	9.47 - 23.25	13.50	19.0%