Rush Street Interactive Inc
NYSE:RSI

Watchlist Manager
Rush Street Interactive Inc Logo
Rush Street Interactive Inc
NYSE:RSI
Watchlist
Price: 13.72 USD 1.25% Market Closed
Market Cap: 3.1B USD

Intrinsic Value

The intrinsic value of one RSI stock under the Base Case scenario is 7.73 USD. Compared to the current market price of 13.72 USD, Rush Street Interactive Inc is Overvalued by 44%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RSI Intrinsic Value
7.73 USD
Overvaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rush Street Interactive Inc

Valuation History Unavailable

Historical valuation for RSI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
Compare RSI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RSI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Rush Street Interactive Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rush Street Interactive Inc

Current Assets 287.6m
Cash & Short-Term Investments 232.8m
Receivables 37.5m
Other Current Assets 17.3m
Non-Current Assets 99.4m
PP&E 11.9m
Intangibles 78.2m
Other Non-Current Assets 9.3m
Efficiency

Free Cash Flow Analysis
Rush Street Interactive Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rush Street Interactive Inc

Revenue
969.1m USD
Cost of Revenue
-628.4m USD
Gross Profit
340.7m USD
Operating Expenses
-301.1m USD
Operating Income
39.6m USD
Other Expenses
-31.1m USD
Net Income
8.4m USD
Fundamental Scores

RSI Profitability Score
Profitability Due Diligence

Rush Street Interactive Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Exceptional 3-Years Revenue Growth
Positive Gross Profit
39/100
Profitability
Score

Rush Street Interactive Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

RSI Solvency Score
Solvency Due Diligence

Rush Street Interactive Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

87/100
Solvency
Score

Rush Street Interactive Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RSI Price Targets Summary
Rush Street Interactive Inc

Wall Street analysts forecast RSI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RSI is 16.03 USD with a low forecast of 12.12 USD and a high forecast of 17.85 USD.

Lowest
Price Target
12.12 USD
12% Downside
Average
Price Target
16.03 USD
17% Upside
Highest
Price Target
17.85 USD
30% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Rush Street Interactive Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for RSI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

RSI Insider Trading
Buy and sell transactions by insiders

RSI News

Other Videos
What is the Intrinsic Value of one RSI stock?

The intrinsic value of one RSI stock under the Base Case scenario is 7.73 USD.

Is RSI stock undervalued or overvalued?

Compared to the current market price of 13.72 USD, Rush Street Interactive Inc is Overvalued by 44%.

Back to Top