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.
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.)
-79.9% vs price
Base Case (Median)
-69.8% vs price
Bull Case (75th pct.)
-29.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $6.04 | -69.8% | Medium (25%) |
| Growth Trajectory DCF | $14.14 | -29.3% | Medium (20%) |
| Graham Number | $3.09 | -84.6% | Medium (30%) |
| EV/FCF | $35.73 | 78.6% | Medium (20%) |
| Earnings Power Value | $4.02 | -79.9% | Medium (50%) |
Based on 5 out of 7 methods, RSI appears overvalued at the current price of $20.01. The base case fair value of $6.04 implies 69.8% 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.