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

Intrinsic Value

The intrinsic value of one RSI stock under the Base Case scenario is 5.48 USD. Compared to the current market price of 13.32 USD, Rush Street Interactive Inc is Overvalued by 59%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RSI Intrinsic Value
5.48 USD
Overvaluation 59%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rush Street Interactive Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for RSI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about RSI?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Rush Street Interactive Inc

Provide an overview of the primary business activities
of Rush Street Interactive Inc.

What unique competitive advantages
does Rush Street Interactive Inc hold over its rivals?

What risks and challenges
does Rush Street Interactive Inc face in the near future?

Has there been any significant insider trading activity
in Rush Street Interactive Inc recently?

Summarize the latest earnings call
of Rush Street Interactive Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Rush Street Interactive Inc.

Provide P/S
for Rush Street Interactive Inc.

Provide P/E
for Rush Street Interactive Inc.

Provide P/OCF
for Rush Street Interactive Inc.

Provide P/FCFE
for Rush Street Interactive Inc.

Provide P/B
for Rush Street Interactive Inc.

Provide EV/S
for Rush Street Interactive Inc.

Provide EV/GP
for Rush Street Interactive Inc.

Provide EV/EBITDA
for Rush Street Interactive Inc.

Provide EV/EBIT
for Rush Street Interactive Inc.

Provide EV/OCF
for Rush Street Interactive Inc.

Provide EV/FCFF
for Rush Street Interactive Inc.

Provide EV/IC
for Rush Street Interactive Inc.

Show me price targets
for Rush Street Interactive Inc made by professional analysts.

What are the Revenue projections
for Rush Street Interactive Inc?

How accurate were the past Revenue estimates
for Rush Street Interactive Inc?

What are the Net Income projections
for Rush Street Interactive Inc?

How accurate were the past Net Income estimates
for Rush Street Interactive Inc?

What are the EPS projections
for Rush Street Interactive Inc?

How accurate were the past EPS estimates
for Rush Street Interactive Inc?

What are the EBIT projections
for Rush Street Interactive Inc?

How accurate were the past EBIT estimates
for Rush Street Interactive Inc?

Compare the revenue forecasts
for Rush Street Interactive Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Rush Street Interactive Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Rush Street Interactive Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Rush Street Interactive Inc compared to its peers.

Compare the P/E ratios
of Rush Street Interactive Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Rush Street Interactive Inc with its peers.

Analyze the financial leverage
of Rush Street Interactive Inc compared to its main competitors.

Show all profitability ratios
for Rush Street Interactive Inc.

Provide ROE
for Rush Street Interactive Inc.

Provide ROA
for Rush Street Interactive Inc.

Provide ROIC
for Rush Street Interactive Inc.

Provide ROCE
for Rush Street Interactive Inc.

Provide Gross Margin
for Rush Street Interactive Inc.

Provide Operating Margin
for Rush Street Interactive Inc.

Provide Net Margin
for Rush Street Interactive Inc.

Provide FCF Margin
for Rush Street Interactive Inc.

Show all solvency ratios
for Rush Street Interactive Inc.

Provide D/E Ratio
for Rush Street Interactive Inc.

Provide D/A Ratio
for Rush Street Interactive Inc.

Provide Interest Coverage Ratio
for Rush Street Interactive Inc.

Provide Altman Z-Score Ratio
for Rush Street Interactive Inc.

Provide Quick Ratio
for Rush Street Interactive Inc.

Provide Current Ratio
for Rush Street Interactive Inc.

Provide Cash Ratio
for Rush Street Interactive Inc.

What is the historical Revenue growth
over the last 5 years for Rush Street Interactive Inc?

What is the historical Net Income growth
over the last 5 years for Rush Street Interactive Inc?

What is the current Free Cash Flow
of Rush Street Interactive Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rush Street Interactive Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rush Street Interactive Inc

Current Assets 266.8m
Cash & Short-Term Investments 220.9m
Receivables 28.9m
Other Current Assets 17m
Non-Current Assets 95.8m
PP&E 10.5m
Intangibles 78m
Other Non-Current Assets 7.2m
Current Liabilities 155.7m
Accounts Payable 30.5m
Accrued Liabilities 71.9m
Other Current Liabilities 53.3m
Non-Current Liabilities 137.1m
Long-Term Debt 1.6m
Other Non-Current Liabilities 135.5m
Efficiency

Earnings Waterfall
Rush Street Interactive Inc

Revenue
863.8m USD
Cost of Revenue
-572.3m USD
Gross Profit
291.5m USD
Operating Expenses
-283.2m USD
Operating Income
8.3m USD
Other Expenses
-9.6m USD
Net Income
-1.4m USD

Free Cash Flow Analysis
Rush Street Interactive Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

RSI Profitability Score
Profitability Due Diligence

Rush Street Interactive Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
ROIC is Increasing
Exceptional 3-Years Revenue Growth
Positive Gross Profit
46/100
Profitability
Score

Rush Street Interactive Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

RSI Solvency Score
Solvency Due Diligence

Rush Street Interactive Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Short-Term Solvency
73/100
Solvency
Score

Rush Street Interactive Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RSI Price Targets Summary
Rush Street Interactive Inc

Wall Street analysts forecast RSI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RSI is 14.66 USD with a low forecast of 12.12 USD and a high forecast of 17.85 USD.

Lowest
Price Target
12.12 USD
9% Downside
Average
Price Target
14.66 USD
10% Upside
Highest
Price Target
17.85 USD
34% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for RSI?

Click here to dive deeper.

Dividends

Rush Street Interactive Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for RSI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

RSI Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

RSI News

Other Videos

Profile

Rush Street Interactive Inc Logo
Rush Street Interactive Inc

Country

United States of America

Industry

Hotels, Restaurants & Leisure

Market Cap

3B USD

Dividend Yield

0%

Description

Rush Street Interactive, Inc. engages in developing, supplying, and operating regulated online gaming sites. The company is headquartered in Chicago, Illinois and currently employs 468 full-time employees. The company went IPO on 2020-02-20. The firm is focused primarily on online casino and online sports betting in the United States and Latin American markets. The company provides its customers a range of gaming offerings such as real-money online casino, online sports betting, and retail sports betting, as well as social gaming. The firm's real-money online casino and online sports betting offerings are provided under its BetRivers.com and PlaySugarHouse.com brands in the United States and under its RushBet.co brand in Colombia. The company also offers social gaming on the online gaming platform its real-money offerings. Its online casino offerings primarily include a full suite of games available in bricks-and-mortar casinos, such as table games i.e., blackjack and roulette, and slot machines. The company provides retail sports services to land-based casinos in exchange for a monthly commission.

Contact

ILLINOIS
Chicago
900 N. Michigan Avenue, Suite 950
+13129152815.0
rushstreetinteractive.com

IPO

2020-02-20

Employees

468

Officers

Co-Founder, CEO & Director
Mr. Richard Todd Schwartz
Chief Financial Officer
Mr. Kyle L. Sauers
Chief Operating Officer
Mr. Mattias Stetz
General Counsel, Chief Legal Officer & Director
Mr. Paul Wierbicki
Co-Founder & Executive Chairman
Mr. Neil Gary Bluhm CPA
Chief Information Officer
Mr. Einar Roosileht
Show More
Chief Administrative Officer
Mr. Rob Picard
Chief Compliance Officer
Ms. Laura McAllister Cox
Chief Marketing Officer
Mr. Brian Sapp
Chief People Officer
Ms. Michelle Armer
Show Less

See Also

Discover More
What is the Intrinsic Value of one RSI stock?

The intrinsic value of one RSI stock under the Base Case scenario is 5.48 USD.

Is RSI stock undervalued or overvalued?

Compared to the current market price of 13.32 USD, Rush Street Interactive Inc is Overvalued by 59%.

Back to Top