Rush Street Interactive Inc
NYSE:RSI

Watchlist Manager
Rush Street Interactive Inc Logo
Rush Street Interactive Inc
NYSE:RSI
Watchlist
Price: 13.32 USD -1.19% Market Closed
Market Cap: 3B USD
Have any thoughts about
Rush Street Interactive Inc?
Write Note

Relative Value

The Relative Value of one RSI stock under the Base Case scenario is 5.17 USD. Compared to the current market price of 13.32 USD, Rush Street Interactive Inc is Overvalued by 61%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RSI Relative Value
Base Case
5.17 USD
Overvaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
21
vs Industry
23
Median 3Y
2
Median 5Y
1.6
Industry
1.4
Forward
3.3
vs History
vs Industry
0
Median 3Y
-36.6
Median 5Y
-64.6
Industry
20.7
Forward
74.9
vs History
21
vs Industry
5
Median 3Y
-15.6
Median 5Y
-15.6
Industry
9.5
vs History
8
vs Industry
8
Median 3Y
-12.2
Median 5Y
-16.2
Industry
19.6
vs History
12
vs Industry
1
Median 3Y
19.9
Median 5Y
18.4
Industry
2.2
vs History
21
vs Industry
32
Median 3Y
1.7
Median 5Y
1.4
Industry
1.9
Forward
3
vs History
21
vs Industry
21
Median 3Y
5.4
Median 5Y
4.3
Industry
3.9
vs History
22
vs Industry
0
Median 3Y
-7.5
Median 5Y
-9
Industry
10.7
Forward
32.4
vs History
1
vs Industry
Median 3Y
-10
Median 5Y
-21.7
Industry
16.2
Forward
170.7
vs History
19
vs Industry
7
Median 3Y
-12.6
Median 5Y
-12.6
Industry
11.5
vs History
8
vs Industry
10
Median 3Y
-10
Median 5Y
-14.4
Industry
17.2
vs History
29
vs Industry
2
Median 3Y
7.1
Median 5Y
9.5
Industry
1.3

Multiples Across Competitors

RSI Competitors Multiples
Rush Street Interactive Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Rush Street Interactive Inc
NYSE:RSI
3B USD 3.5 -2 203.8 71.4 337.1
IE
Flutter Entertainment PLC
LSE:FLTR
38.3B GBP 2 -33.1 44.1 62.3
US
Las Vegas Sands Corp
NYSE:LVS
36.3B USD 3.2 24.1 11.1 16.9
AU
Aristocrat Leisure Ltd
ASX:ALL
43.2B AUD 6.7 28.5 23.9 23.9
US
DraftKings Inc
NASDAQ:DKNG
20.9B USD 4.5 -50.2 -92.5 -43.2
MO
Sands China Ltd
HKEX:1928
155.6B HKD 2.8 18.9 11.8 18.2
SE
Evolution AB (publ)
STO:EVO
204.9B SEK 8.6 15.5 11.9 13.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
142.6B HKD 3.4 17.1 16.8 16.8
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
12.3B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
11.2B USD 0.6 12.4 5.8 8.5
US
PENN Entertainment Inc
SWB:PN1
10.8B EUR 1.8 -21 41.1 -1 705.8
P/E Multiple
Earnings Growth
US
Rush Street Interactive Inc
NYSE:RSI
Average P/E: 19.4
Negative Multiple: -2 203.8
N/A
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -33.1 N/A
US
Las Vegas Sands Corp
NYSE:LVS
24.1
86%
AU
Aristocrat Leisure Ltd
ASX:ALL
28.5
25%
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -50.2 N/A
MO
Sands China Ltd
HKEX:1928
18.9
152%
SE
Evolution AB (publ)
STO:EVO
15.5
39%
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.1
88%
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A
US
MGM Resorts International
NYSE:MGM
12.4
-25%
US
P
PENN Entertainment Inc
SWB:PN1
Negative Multiple: -21 N/A

See Also

Discover More
Back to Top