Rush Street Interactive, Inc. (RSI)
Services-Miscellaneous Amusement & Recreation · Communication Services · $1.3B
Intrinsic Value (Consensus)
$3.82
Current Price
$6.20
Margin of Safety
-38.4%
38.4% Above Intrinsic Value
Value: $4
Price: $6
Valuation Model Estimates
Current Price: $6.20
DCF (Discounted Cash Flow)
$37.61
Graham Number
$2.24
Earnings Power Value
$3.01
Relative Value (P/E)
$6.20
Dividend Discount Model
Not applicable
—
Consensus Value
$3.82
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $0.31
- EPS (Forward)
- $0.37
- Book Value
- $0.72
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 22.6%
- Debt/Equity
- —
- Revenue Growth
- 22.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance