DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Rush Street Interactive, Inc. (RSI)

Consumer Cyclical | Gambling, Resorts & Casinos

Today's Price

$22.52

Today's Fair Value

$25.44 +12.97%

Margin of Safety

+11.48%

Projected Value (5Y)

$40.97 +81.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 67.43% | CAGR (5y): 67.62%

Diluted Shares Growth Rate

Regression: 28.82% | CAGR (5y): 35.19%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 17.58x)

Discount Rate