Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Rapid7, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-59.0% vs price
Base Case (Median)
-29.5% vs price
Bull Case (75th pct.)
13.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $9.24 | -24.2% | High (40%) |
| PE Comparable | $7.95 | -34.8% | Medium (25%) |
| Graham Number | $4.01 | -67.1% | Low (10%) |
| EV/EBITDA | $15.38 | 26.2% | Medium (20%) |
| EV/FCF | $45.76 | 275.4% | Medium (20%) |
| Earnings Power Value | $3.83 | -68.6% | Medium (50%) |
Based on 6 out of 7 methods, RPD appears fairly valued at the current price of $12.19. The base case fair value of $8.60 implies 29.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.