Rush Street Interactive Inc
NYSE:RSI

Watchlist Manager
Rush Street Interactive Inc Logo
Rush Street Interactive Inc
NYSE:RSI
Watchlist
Price: 13.49 USD -1.32% 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 13.49 USD, Rush Street Interactive Inc is Overvalued by 62%.

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 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
21
vs Industry
23
Median 3Y
2
Median 5Y
1.7
Industry
1.4
Forward
3.3
vs History
vs Industry
0
Median 3Y
-38.3
Median 5Y
-67.9
Industry
20.2
Forward
75.9
vs History
21
vs Industry
5
Median 3Y
-15.2
Median 5Y
-15.4
Industry
9.8
vs History
8
vs Industry
8
Median 3Y
-11.8
Median 5Y
-15.8
Industry
18.6
vs History
12
vs Industry
1
Median 3Y
19.9
Median 5Y
18.5
Industry
2.2
vs History
21
vs Industry
32
Median 3Y
1.7
Median 5Y
1.4
Industry
1.9
Forward
3.1
vs History
21
vs Industry
21
Median 3Y
5.4
Median 5Y
4.4
Industry
3.8
vs History
22
vs Industry
0
Median 3Y
-7.4
Median 5Y
-9
Industry
10.7
Forward
32.8
vs History
1
vs Industry
Median 3Y
-8.6
Median 5Y
-21.6
Industry
16.5
Forward
151.4
vs History
19
vs Industry
7
Median 3Y
-12.1
Median 5Y
-12.4
Industry
11.9
vs History
8
vs Industry
10
Median 3Y
-9.9
Median 5Y
-13.9
Industry
17.4
vs History
29
vs Industry
2
Median 3Y
7.1
Median 5Y
9.6
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 -2 231.9 72.4 341.8
IE
Flutter Entertainment PLC
LSE:FLTR
37.2B GBP 2 -32.1 42.9 60.5
US
Las Vegas Sands Corp
NYSE:LVS
37.5B USD 3.3 24.9 11.4 17.3
AU
Aristocrat Leisure Ltd
ASX:ALL
43.2B AUD 6.5 33.1 22.9 22.9
MO
Sands China Ltd
HKEX:1928
173.2B HKD 3.1 21.1 12.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
148B HKD 3.6 17.8 17.5 17.5
US
DraftKings Inc
NASDAQ:DKNG
18.7B USD 4.1 -44.8 -82.7 -38.6
SE
Evolution AB (publ)
STO:EVO
171.3B SEK 7.2 13 9.9 11
ZA
Sun International Ltd
JSE:SUI
10.9B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
10.6B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 11.3 5.4 7.9
P/E Multiple
Earnings Growth P/E to Growth
US
Rush Street Interactive Inc
NYSE:RSI
Average P/E: 20.2
Negative Multiple: -2 231.9
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -32.1 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
24.9
87%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
33.1
59%
0.6
MO
Sands China Ltd
HKEX:1928
21.1
152%
0.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
88%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -44.8 N/A N/A
SE
Evolution AB (publ)
STO:EVO
13
41%
0.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
38%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
11.3
-27%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Rush Street Interactive Inc
NYSE:RSI
Average EV/EBITDA: 24.4
72.4
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
42.9
176%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
11.4
45%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
22.9
59%
0.4
MO
Sands China Ltd
HKEX:1928
12.8
50%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
78%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -82.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.9
51%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
23%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
5.4
106%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Rush Street Interactive Inc
NYSE:RSI
Average EV/EBIT: 62.3
341.8
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
60.5
1 731%
0
US
Las Vegas Sands Corp
NYSE:LVS
17.3
53%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
22.9
35%
0.6
MO
Sands China Ltd
HKEX:1928
19.8
73%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
95%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -38.6 N/A N/A
SE
Evolution AB (publ)
STO:EVO
11
53%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
24%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
7.9
13%
0.6

See Also

Discover More
Back to Top