RSI
Rush Street Interactive Inc
Price:  
14.88 
USD
Volume:  
959,180.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RSI Intrinsic Value

29.80 %
Upside

What is the intrinsic value of RSI?

As of 2025-07-13, the Intrinsic Value of Rush Street Interactive Inc (RSI) is 19.32 USD. This RSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.88 USD, the upside of Rush Street Interactive Inc is 29.80%.

The range of the Intrinsic Value is 13.28 - 38.28 USD

Is RSI undervalued or overvalued?

Based on its market price of 14.88 USD and our intrinsic valuation, Rush Street Interactive Inc (RSI) is undervalued by 29.80%.

14.88 USD
Stock Price
19.32 USD
Intrinsic Value
Intrinsic Value Details

RSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.28 - 38.28 19.32 29.8%
DCF (Growth 10y) 19.41 - 54.89 28.03 88.4%
DCF (EBITDA 5y) 10.94 - 13.97 12.83 -13.8%
DCF (EBITDA 10y) 16.19 - 21.71 19.28 29.6%
Fair Value 0.18 - 0.18 0.18 -98.76%
P/E 0.46 - 5.73 2.73 -81.7%
EV/EBITDA 3.30 - 4.87 4.12 -72.3%
EPV (0.21) - (0.61) (0.41) -102.8%
DDM - Stable 0.41 - 1.64 1.02 -93.1%
DDM - Multi 10.44 - 33.24 15.94 7.1%

RSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,396.36
Beta 1.16
Outstanding shares (mil) 228.25
Enterprise Value (mil) 3,172.17
Market risk premium 4.60%
Cost of Equity 8.20%
Cost of Debt 4.48%
WACC 8.20%