|
Market Closed -
NYSE
00:00:02 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 15.13 USD | -1.82% |
|
-10.21% | -22.13% |
Company Valuation: Rush Street Interactive, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 997.4 | 230.2 | 321.6 | 1,216 | 1,902 | 1,782 | - | - |
| Change | - | -76.92% | 39.67% | 278.07% | 56.49% | -6.34% | - | - |
| Enterprise Value (EV) 1 | 716.4 | 24.15 | 150.6 | 982.9 | 1,562 | 1,339 | 1,140 | 897.3 |
| Change | - | -96.63% | 523.55% | 552.78% | 58.9% | -14.25% | -14.86% | -21.32% |
| P/E | -47.1x | -5.89x | -16.6x | 457x | 62.7x | 39.9x | 24.5x | 21.4x |
| PBR | 42.4x | 14.2x | 18.6x | 40.4x | 31.2x | 12.8x | 9.07x | 5.83x |
| PEG | - | -0.1x | 0.3x | -4x | 0x | 1.6x | 0.4x | 1.5x |
| Capitalization / Revenue | 2.04x | 0.39x | 0.47x | 1.32x | 1.68x | 1.13x | 0.97x | 0.85x |
| EV / Revenue | 1.47x | 0.04x | 0.22x | 1.06x | 1.38x | 0.85x | 0.62x | 0.43x |
| EV / EBITDA | -11x | -0.26x | 18.4x | 10.6x | 10.2x | 5.26x | 3.45x | 2.2x |
| EV / EBIT | -7.6x | -0.19x | -2.92x | 40.4x | 17.9x | 7.44x | 4.63x | 2.85x |
| EV / FCF | -13.9x | -0.37x | -20.8x | 12.1x | 11.5x | 7.58x | 4.65x | 2.91x |
| FCF Yield | -7.21% | -267% | -4.8% | 8.25% | 8.68% | 13.2% | 21.5% | 34.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.35 | -0.61 | -0.27 | 0.03 | 0.31 | 0.3867 | 0.6283 | 0.72 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 488.1 | 592.2 | 691.2 | 924.1 | 1,134 | 1,582 | 1,830 | 2,088 |
| EBITDA 1 | -65.12 | -91.78 | 8.168 | 92.54 | 153.7 | 254.7 | 330.9 | 408.7 |
| EBIT 1 | -94.28 | -124.8 | -51.61 | 24.31 | 87.42 | 179.9 | 246.3 | 315.3 |
| Net income 1 | -19.49 | -38.63 | -18.3 | 2.388 | 33.31 | 53.94 | 89.11 | 84.99 |
| Net Debt 1 | -281 | -206.1 | -171 | -232.8 | -340.5 | -442.4 | -641.5 | -884.5 |
| Reference price 2 | 16.50 | 3.59 | 4.49 | 13.72 | 19.43 | 15.41 | 15.41 | 15.41 |
| Nbr of stocks (in thousands) | 60,451 | 64,131 | 71,616 | 88,607 | 97,912 | 115,626 | - | - |
| Announcement Date | 02/03/22 | 01/03/23 | 06/03/24 | 26/02/25 | 17/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.85x | 0.85x | 5.26x | -.--% | 1.78B | |
| 24.77x | 6.38x | 14.95x | 1.58% | 26.82B | |
| 14.27x | 2.62x | 7.18x | 3.29% | 22.65B | |
| 13.24x | 2.22x | 7.78x | 5.61% | 17.94B | |
| 14.21x | 6.33x | 9.67x | 3.49% | 15.2B | |
| -79.44x | 1.33x | 9.14x | -.--% | 13.58B | |
| 12.9x | 2.08x | 8.02x | 9.28% | 11.24B | |
| -402.32x | 1.63x | 16.56x | -.--% | 10.32B | |
| 33.26x | 3.78x | 18.01x | 3.19% | 8.29B | |
| Average | -36.58x | 3.02x | 10.73x | 2.94% | 14.2B | |
| Weighted average by Cap. | -25.79x | 3.58x | 10.91x | 3.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RSI Stock
- Valuation Rush Street Interactive, Inc.
Select your edition
All financial news and data tailored to specific country editions
