US · RPD
Rapid7, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Boston, MA 02114
- Website
- rapid7.com
Price · as of 2025-12-31
$6.35
Market cap 409.86M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $36.67 | +477.48% |
| Intrinsic Value(DCF) | $2.50 | -60.63% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $3.56 | -43.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $14.44 | $39.22 | $561.80 | $0.00 | $0.00 |
| 2016 | $14.95 | $231.38 | $190.88 | $0.00 | $0.00 |
| 2017 | $27.29 | $37.02 | $119.01 | $0.00 | $0.00 |
| 2018 | $45.05 | $49.38 | $85.16 | $0.00 | $0.00 |
| 2019 | $45.06 | $62.38 | $181.64 | $0.00 | $0.00 |
| 2020 | $79.23 | $164.04 | $68.11 | $0.00 | $0.00 |
| 2021 | $102.51 | $90.62 | $19.64 | $0.00 | $0.00 |
| 2022 | $42.10 | $41.56 | $32.17 | $0.00 | $0.00 |
| 2023 | $53.90 | $46.82 | $14.65 | $0.00 | $0.00 |
| 2024 | $29.25 | $45.13 | $12.66 | $0.00 | $6.67 |
| 2025 | $6.26 | $36.67 | $0.00 | $0.00 | $3.56 |
AI valuation
Our deep-learning model estimates Rapid7, Inc.'s (RPD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $36.67
- Current price
- $6.35
- AI upside
- +477.48%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.50
-60.63% upside
Graham-Dodd
—
— upside
Graham Formula
$3.56
-43.95% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RPD | Rapid7, Inc. | $6.35 | 409.86M | +477% | -61% | — | -44% | 17.33 | 2.62 | 0.47 | 11.14 | — | -0.83 | 70.15% | 1.41% | 2.72% | 27.12% | 1.53% | 1.38% | 6.65 | 1.16 | 1.20 | 1.12 | 9.08 | -1000.00% | 187.00% | -1409.00% | 35.67% | 0.26 | 23.65% | 0.00% | 0.00% | 0.00% | 79.23 | 6.63 | 1.12 | -0.03 |
| ATEN | A10 Networks, Inc. | $19.26 | 1.38B | +92% | -44% | -89% | -44% | 34.05 | 6.78 | 4.94 | 19.02 | — | 7.55 | 79.34% | 16.22% | 14.50% | 19.01% | 72.50% | 7.93% | 1.05 | — | 3.56 | 3.29 | 2.25 | -1493.00% | 1103.00% | -1720.00% | 4.51% | 0.64 | 123.91% | 1.21% | 41.20% | 6.01% | 27.15 | 19.76 | 4.40 | 3.26 |
| FSLY | Fastly, Inc. | $19.12 | 2.86B | +53% | -51% | — | — | -25.56 | 3.35 | 4.98 | -342.90 | — | 13.32 | 57.08% | -18.88% | -19.50% | -12.84% | -11.37% | -8.25% | 0.46 | -9.28 | 2.61 | 2.47 | -26.93 | -2719.00% | 1478.00% | -41598.00% | 2.11% | 0.49 | 6.35% | 0.00% | 0.00% | 0.00% | -26.98 | 48.34 | 5.09 | 2.64 |
| GCT | GigaCloud Technology Inc. | $44.34 | 1.67B | +26% | +1,649% | -31% | +51% | 11.95 | 3.38 | 1.27 | 10.20 | 67.48 | 3.51 | 23.31% | 11.24% | 10.65% | 30.83% | 21.26% | 12.09% | 0.97 | 724.88 | 2.02 | 1.30 | 0.53 | 1770.00% | 1110.00% | 2823.00% | 11.14% | 0.56 | 31.45% | 0.00% | 0.00% | 12.33% | 11.94 | 9.47 | 1.34 | 3.66 |
| RDWR | Radware Ltd. | $23.15 | 1.01B | +126% | -41% | -61% | -64% | 49.93 | 2.90 | 3.35 | 33.40 | 22.55 | 3.70 | 80.67% | 3.78% | 6.71% | 6.09% | 9.39% | 3.14% | 0.05 | — | 1.63 | 1.51 | -3.81 | 22143.00% | 981.00% | -3735.00% | 4.11% | 0.26 | 49.50% | 0.00% | 0.00% | 1.79% | 67.61 | 18.56 | 2.56 | 3.19 |
| RZLV | REZOLVE AI PLC | $2.33 | 604.41M | -75% | +232,760% | — | — | -0.06 | -0.27 | 55.03 | -0.22 | 0.00 | -0.23 | 81.87% | -73510.02% | -91937.18% | 374.17% | 933.67% | -1546.71% | -0.91 | -13.07 | 0.23 | 0.18 | -0.16 | 1201000.00% | 2946.00% | 7027.00% | -243.58% | -0.37 | 170.25% | 0.00% | 0.00% | 118.63% | -0.26 | -1.41 | 189.63 | -42.04 |
| SUPX | SuperX AI Technology Limi… | $13.47 | 424.5M | +1,041% | +49% | — | — | -35.17 | 37.63 | 207.45 | -35.93 | -2.03 | 37.63 | 10.16% | -334.33% | -589.85% | -158.36% | -562.98% | -70.65% | 0.08 | -981.18 | 1.23 | 1.19 | 0.77 | 173117.00% | 2388.00% | 103555.00% | -1.15% | -0.26 | -403.79% | 0.00% | 0.00% | 1.17% | -60.75 | -84.84 | 203.10 | 12.76 |
| TUYA | Tuya Inc. | $2.55 | 1.56B | +1,225% | -6% | -63% | -87% | 455.46 | 2.26 | 7.63 | -33.69 | — | 2.28 | 47.36% | -15.95% | 1.67% | 0.51% | -18.88% | 0.46% | 0.00 | — | 9.57 | 9.23 | 15.24 | -10773.00% | 2984.00% | 11827.00% | 3.35% | 0.85 | 43.19% | 1.45% | 660.80% | 8.38% | -30.11 | 18.82 | 4.80 | 14.47 |
| VRNT | Verint Systems Inc. | $20.51 | 1.24B | — | — | -96% | -49% | — | — | — | — | — | — | 71.28% | 11.70% | 9.05% | 6.42% | 5.94% | 3.68% | 0.34 | 10.50 | 1.12 | 0.99 | 1.47 | 27143.00% | -13.00% | 1377.00% | — | 0.30 | 9.38% | — | 24.20% | — | — | — | — | — |
| YALA | Yalla Group Limited | $7.08 | 1.11B | +1,005% | -35% | +22% | +73% | 4.80 | 0.91 | 1.89 | -0.08 | 34.63 | 0.91 | 64.53% | 35.74% | 39.95% | 21.09% | 258.29% | 18.62% | 0.00 | — | 6.80 | 6.44 | -3.94 | 1385.00% | 652.00% | 2492.00% | 26.73% | 1.70 | 403.84% | 0.00% | 0.00% | 29.70% | -0.08 | -0.06 | -0.03 | 6.27 |
About Rapid7, Inc.
Rapid7, Inc. provides cyber security solutions. The company offers a cloud-native insight platform that enables customers to create and manage analytics-driven cyber security risk management programs. Its platform includes InsightIDR, an incident detection and response solution; InsightCloudSec, a solution that integrates posture management, workload protection, infrastructure entitlements management, infrastructure-as-code security, and Kubernetes protection; InsightVM, a vulnerability risk management solution that is designed to provide a way to collect vulnerability data, prioritize risk, and automate remediation; InsightAppSec, which provides application security testing that analyzes web applications for security vulnerabilities; and InsightConnect, a security orchestration and automation response solution that is used by security professionals. The company's other products include DivvyCloud, a cloud security posture management solution; Nexpose, an on-premises version of company's vulnerability risk management solution; AppSpider, an on-premises version of company's application security testing solution; and Metasploit, a penetration testing software solution, as well as professional services. It offers its products through term or perpetual software licenses, cloud-based subscriptions, and managed services. The company serves customers in a range of industries, including technology, energy, financial services, healthcare and life sciences, manufacturing, media and entertainment, retail, education, real estate, transportation, government, and professional services industries through sales teams, and indirect channel partner relationships, as well as directly in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company was incorporated in 2000 and is headquartered in Boston, Massachusetts.
- CEO
- Corey E. Thomas
- Employees
- 2.41K
- Beta
- 0.81
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.50 ÷ $6.35) − 1 = -60.63% (DCF, example).