Rapid7, Inc. (RPD)
Services-Prepackaged Software · Technology · $463M
Intrinsic Value (Consensus)
$5.01
Current Price
$6.93
Margin of Safety
-27.7%
27.7% Above Intrinsic Value
Value: $5
Price: $7
Valuation Model Estimates
Current Price: $6.93
DCF (Discounted Cash Flow)
$27.77
Graham Number
$4.33
Earnings Power Value
$3.50
Relative Value (P/E)
$7.20
Dividend Discount Model
Not applicable
—
Consensus Value
$5.01
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
62
Profitability
22/25
Strength
24/25
Valuation
9/25
Growth
7/25
Financial Health Signals
Low debt — conservative balance sheet
High free cash flow yield (31.6%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.36
- EPS (Forward)
- $0.37
- Book Value
- $2.32
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 15.1%
- Debt/Equity
- 11%
- Revenue Growth
- 1.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance