Rush Street Interactive, 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.)
-84.2% vs price
Base Case (Median)
-77.6% vs price
Bull Case (75th pct.)
-48.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $5.98 | -76.5% | High (40%) |
| PE Comparable | $5.44 | -78.6% | Medium (25%) |
| Growth Trajectory DCF | $15.60 | -38.7% | Medium (20%) |
| Graham Number | $3.43 | -86.5% | Medium (30%) |
| EV/EBITDA | $3.53 | -86.1% | Medium (20%) |
| EV/FCF | $41.75 | 64.1% | Medium (20%) |
Based on 6 out of 8 methods, RSI appears overvalued at the current price of $25.45. The base case fair value of $5.71 implies 77.6% 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.