/
DCF Valuation
Base-case fair value
$57.44
Intrinsic $76.58 · 25% MOS
Current price: $26.14
Base-case summary
Our base-case DCF for Rush Street Interactive, Inc. (RSI) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 21.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $156M in trailing free cash flow, this produces an intrinsic value of $76.58 per share. A 25% safety margin gives a fair value of $57.44, suggesting the stock is currently 120% undervalued against the $26.14 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$156M
Cash & equivalents
$337M
Total debt
$6M
Shares outstanding
107M