As of 2025-07-10, the Intrinsic Value of Rush Street Interactive Inc (RSI) is 8.28 USD. This RSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.56 USD, the upside of Rush Street Interactive Inc is -46.80%.
The range of the Intrinsic Value is 6.28 - 13.01 USD
Based on its market price of 15.56 USD and our intrinsic valuation, Rush Street Interactive Inc (RSI) is overvalued by 46.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.28 - 13.01 | 8.28 | -46.8% |
| DCF (Growth 10y) | 8.23 - 16.80 | 10.81 | -30.6% |
| DCF (EBITDA 5y) | 6.46 - 8.38 | 7.60 | -51.1% |
| DCF (EBITDA 10y) | 8.25 - 11.19 | 9.84 | -36.8% |
| Fair Value | 0.18 - 0.18 | 0.18 | -98.81% |
| P/E | 0.46 - 4.13 | 2.02 | -87.0% |
| EV/EBITDA | 2.76 - 4.87 | 3.80 | -75.6% |
| EPV | (0.10) - (0.45) | (0.27) | -101.8% |
| DDM - Stable | 0.33 - 1.00 | 0.67 | -95.7% |
| DDM - Multi | 4.58 - 11.02 | 6.49 | -58.3% |
| Market Cap (mil) | 3,551.57 |
| Beta | 1.09 |
| Outstanding shares (mil) | 228.25 |
| Enterprise Value (mil) | 3,327.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.08% |
| Cost of Debt | 4.48% |
| WACC | 9.08% |