Rush Street Interactive Inc
NYSE:RSI

Watchlist Manager
Rush Street Interactive Inc Logo
Rush Street Interactive Inc
NYSE:RSI
Watchlist
Price: 19.61 USD 2.19%
Market Cap: 4.5B USD

Relative Value

The Relative Value of one RSI stock under the Base Case scenario is hidden USD. Compared to the current market price of 19.61 USD, Rush Street Interactive Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RSI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
24
Median 3Y
2.6
Median 5Y
2.4
Industry
1.4
Forward
4
vs History
14
vs Industry
0
Median 3Y
-24.4
Median 5Y
-30.5
Industry
20.1
Forward
48.4
vs History
22
vs Industry
13
Median 3Y
25.2
Median 5Y
-9.4
Industry
9.7
vs History
12
vs Industry
17
Median 3Y
36.5
Median 5Y
-10.7
Industry
18.5
vs History
31
vs Industry
1
Median 3Y
27.7
Median 5Y
25.2
Industry
2.1
vs History
19
vs Industry
34
Median 3Y
2.4
Median 5Y
2
Industry
1.9
Forward
3.7
vs History
19
vs Industry
23
Median 3Y
6.7
Median 5Y
6.3
Industry
3.8
vs History
33
vs Industry
7
Median 3Y
32.6
Median 5Y
-6.3
Industry
10.6
Forward
27.6
vs History
19
vs Industry
5
Median 3Y
-5.6
Median 5Y
-8.6
Industry
16.6
Forward
60.2
vs History
22
vs Industry
19
Median 3Y
23
Median 5Y
-7.1
Industry
11.4
vs History
11
vs Industry
20
Median 3Y
30.9
Median 5Y
-8.5
Industry
16.3
vs History
52
vs Industry
2
Median 3Y
11.7
Median 5Y
15
Industry
1.3

Multiples Across Competitors

RSI Competitors Multiples
Rush Street Interactive Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Rush Street Interactive Inc
NYSE:RSI
4.5B USD 4.2 149 38.1 58.4
US
Las Vegas Sands Corp
NYSE:LVS
45.3B USD 3.7 29.1 12.9 20
IE
Flutter Entertainment PLC
LSE:FLTR
28.8B GBP 1.9 -131.2 19.2 64.5
AU
Aristocrat Leisure Ltd
ASX:ALL
35.6B AUD 5.6 22.8 19.4 19.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
164.8B HKD 3.6 17.1 17 17
MO
Sands China Ltd
HKEX:1928
161.7B HKD 3 22.7 20.1 20.1
US
DraftKings Inc
NASDAQ:DKNG
17.4B USD 3.1 -64.1 -446.9 -57.1
SE
Evolution AB (publ)
STO:EVO
124.8B SEK 5.3 10.1 7.3 8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.3B USD 1.9 26.3 11.2 16.4
US
MGM Resorts International
NYSE:MGM
9.9B USD 0.6 150.6 6.1 10.4
ZA
Sun International Ltd
JSE:SUI
9.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Rush Street Interactive Inc
NYSE:RSI
Average P/E: 53.5
149
293%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
29.1
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -131.2
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
22.8
13%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.1
14%
1.2
MO
Sands China Ltd
HKEX:1928
22.7
14%
1.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -64.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.1
1%
10.1
US
Wynn Resorts Ltd
NASDAQ:WYNN
26.3
11%
2.4
US
MGM Resorts International
NYSE:MGM
150.6
1%
150.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Rush Street Interactive Inc
NYSE:RSI
Average EV/EBITDA: 16.8
38.1
63%
0.6
US
Las Vegas Sands Corp
NYSE:LVS
12.9
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.2
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
19.4
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17
13%
1.3
MO
Sands China Ltd
HKEX:1928
20.1
9%
2.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -446.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.3
2%
3.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.2
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.1
26%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A