Rush Street Interactive, Inc. (RSI)
Services-Miscellaneous Amusement & Recreation · Communication Services · $5.9B
Intrinsic Value (Consensus)
$3.82
Current Price
$29.02
Margin of Safety
-86.8%
86.8% Above Intrinsic Value
Value: $4
Price: $29
Valuation Model Estimates
Current Price: $29.02
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%.
Health Score
B
68
Profitability
22/25
Strength
17/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Strong profitability — ROE of 23% (above 20% is excellent)
Strong earnings growth (20% YoY)
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
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-16
Source: Yahoo Finance