Rapid7, Inc. (RPD)
Services-Prepackaged Software · Technology · $481M
Intrinsic Value (Consensus)
$5.01
Current Price
$7.20
Margin of Safety
-30.4%
30.4% Above Intrinsic Value
Value: $5
Price: $7
Valuation Model Estimates
Current Price: $7.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance