Rush Street Interactive, Inc. (RSI) Valuation — DCF, Graham & Comparables

Rush Street Interactive, Inc. (RSI) — Price $20.99 — Consumer Cyclical — Gambling, Resorts & Casinos — NYSE

Latest reported results:

Valuation dashboard for Rush Street Interactive, Inc. (RSI) with P/E 65.14, P/B 11.99, EV/EBITDA 145.40 and dividend yield 0.00%. DCF, Graham Number, EPS growth, peer multiples and dividend discount models plus sector comparison against other Consumer Cyclical companies.

Rush Street Interactive, Inc. (RSI) functions as a prominent online casino and sports betting enterprise, catering to markets in both the United States and Latin America. The company's diverse service portfolio includes real-money online casino games, options for both online and retail sports wagering, and social gaming platforms.

Analysis Summary

Rush Street Interactive, Inc. reported revenue of $1.13B in the most recent fiscal year, growing at a 5-year CAGR of 32.4%. Net income reached $33.3M, with a 98.5% 5-year CAGR.

Trailing-twelve-month margins: gross margin 35.0%, operating margin 10.0%, net margin 2.3%.

At the current price of $20.99, RSI trades at a P/E of 65.14 and an ROE of 22.62%. Market capitalisation stands at $5.2B.

Balance sheet quality for RSI: current ratio of 1.9. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.

Valuation Ratios

P/E Ratio65.14
Price / Book11.99
EV / EBITDA145.40
Dividend Yield0.00%

Valuation Models

DCF Fair Value$-3.03
vs Current Price-114.4%

Peer Comparison

SymbolCompanyMarket CapP/EP/BROE
RSIRush Street Interactive, Inc.$5.0B65.1411.9922.6%
CZRCaesars Entertainment, Inc.$6.0B1.79-12.6%
CROXCrocs, Inc.$5.7B10.134.2443.4%
FTDRFrontdoor, Inc.$5.4B20.1219.01102.2%
MTNVail Resorts, Inc.$5.0B36.1722.1961.3%
ALHAlliance Laundry Holdings Inc.$4.2B23.418.4260.3%
HGVHilton Grand Vacations Inc.$2.8B16.212.586.3%
GPKGraphic Packaging Holding Company$2.6B13.300.805.9%

Price

Price$20.99
Market Cap$5.2B
ExchangeNYSE
CountryUS

Profitability

Return on Equity22.62%
Return on Invested Capital-129.10%
Return on Assets5.06%
Gross Margin34.97%
Operating Margin10.04%
Net Margin2.33%

Related companies: ALH · CROX · CZR · FTDR · GPK · HGV · LNW

Explore sector: Consumer Cyclical · Gambling, Resorts & Casinos

More sections of RSI: Overview · Financials · Statistics · Estimates · Technical · Ownership · News · Events

Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Investment Academy — learn to analyze stocks