Rush Street Interactive Inc
NYSE:RSI

Watchlist Manager
Rush Street Interactive Inc Logo
Rush Street Interactive Inc
NYSE:RSI
Watchlist
Price: 12.69 USD -1.25% Market Closed
Market Cap: 2.9B USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one RSI stock under the Base Case scenario is 6.16 USD. Compared to the current market price of 12.69 USD, Rush Street Interactive Inc is Overvalued by 51%.

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
Base Case
6.16 USD
Overvaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3
P/S
P/S
Price to Sales
3
vs History
22
vs Industry
24
Median 3Y
2
Median 5Y
1.7
Industry
1.4
Forward
2.7
More Details
343.7
P/E
P/E
Price to Earnings
343.7
vs History
4
vs Industry
0
Median 3Y
-30.8
Median 5Y
-40.9
Industry
19.3
Forward
41.8
More Details
27.8
P/OCF
P/OCF
Price to OCF
27.8
vs History
28
vs Industry
13
Median 3Y
-11.4
Median 5Y
-14.1
Industry
9.8
More Details
46.3
P/FCFE
P/FCFE
Price to FCFE
46.3
vs History
7
vs Industry
17
Median 3Y
-8.4
Median 5Y
-13.4
Industry
18.2
More Details
35.7
P/B
P/B
Price to Book Value
35.7
vs History
14
vs Industry
1
Median 3Y
19.9
Median 5Y
19.9
Industry
2.1
More Details
2.8
EV/S
EV/S
Enterprise Value to Sales
2.8
vs History
20
vs Industry
34
Median 3Y
1.7
Median 5Y
1.5
Industry
1.9
Forward
2.5
More Details
7.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.8
vs History
22
vs Industry
23
Median 3Y
5.4
Median 5Y
4.7
Industry
3.8
More Details
36
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
36
vs History
28
vs Industry
7
Median 3Y
-6.5
Median 5Y
-7.5
Industry
10.8
Forward
20.5
More Details
67.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
67.5
vs History
9
vs Industry
5
Median 3Y
-6.6
Median 5Y
-19.3
Industry
16.8
Forward
40.6
More Details
25.6
EV/OCF
EV/OCF
Enterprise Value to OCF
25.6
vs History
26
vs Industry
19
Median 3Y
-9.1
Median 5Y
-11
Industry
12.2
More Details
40.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
40.4
vs History
9
vs Industry
20
Median 3Y
-7
Median 5Y
-11.5
Industry
17.7
More Details
20.3
EV/IC
EV/IC
Enterprise Value to IC
20.3
vs History
30
vs Industry
2
Median 3Y
7.1
Median 5Y
10.8
Industry
1.3
More Details

Multiples Across Competitors

RSI Competitors Multiples
Rush Street Interactive Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Rush Street Interactive Inc
NYSE:RSI
2.9B USD 3 343.7 36 67.5
IE
Flutter Entertainment PLC
LSE:FLTR
33.2B GBP 2.3 63.6 17.8 38
US
Las Vegas Sands Corp
NYSE:LVS
29.5B USD 2.6 22.6 9.8 15.6
AU
Aristocrat Leisure Ltd
ASX:ALL
38.8B AUD 6.1 24.8 21.2 21.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
148.1B HKD 3.4 16.9 11.2 16.3
US
DraftKings Inc
NASDAQ:DKNG
17.9B USD 3.6 -45 -88.1 -36.9
MO
Sands China Ltd
HKEX:1928
127.9B HKD 2.3 15.6 9.6 15
SE
Evolution AB (publ)
STO:EVO
134.5B SEK 5.5 10.1 7.4 8.1
ZA
Sun International Ltd
JSE:SUI
10.2B Zac 0 0 0 0
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.6B USD 1.4 22.3 9.5 14.7
US
Scientific Games Corp
F:TJW
7.7B EUR 2.7 26 16 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Rush Street Interactive Inc
NYSE:RSI
Average EV/EBITDA: 15.4
36
54%
0.7
IE
Flutter Entertainment PLC
LSE:FLTR
17.8
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
9.8
10%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
21.2
16%
1.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
11.2
12%
0.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -88.1 N/A N/A
MO
Sands China Ltd
HKEX:1928
9.6
11%
0.9
SE
Evolution AB (publ)
STO:EVO
7.4
5%
1.5
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.5
7%
1.4
US
S
Scientific Games Corp
F:TJW
16
14%
1.1

See Also

Summary
RSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
RSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RSI stock valuation using valuation multiples.
Wall Street Estimates
RSI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RSI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 258,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.