US · RSI
Rush Street Interactive, Inc.
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Chicago, IL 60611
- Website
- rushstreetinteractive.com
Price · as of 2025-12-31
$28.33
Market cap 5.6B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $58.78 | +107.48% |
| Intrinsic Value(DCF) | $239.77 | +746.35% |
| Graham-Dodd Method(GD) | $3.27 | -88.44% |
| Graham Formula(GF) | $10.41 | -63.27% |
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 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $19.04 | $325.69 | $2,070,883.56 | $0.00 | $8.21 |
| 2021 | $7.91 | $127.26 | $223,351.23 | $0.00 | $0.00 |
| 2022 | $3.39 | $24.94 | $2,707.83 | $0.00 | $0.00 |
| 2023 | $5.82 | $38.02 | $167.03 | $0.00 | $0.00 |
| 2024 | $10.52 | $380.89 | $250.07 | $1.11 | $1.18 |
| 2025 | $19.95 | $58.78 | $327.22 | $3.27 | $10.41 |
AI valuation
Our deep-learning model estimates Rush Street Interactive, Inc.'s (RSI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $58.78
- Current price
- $28.33
- AI upside
- +107.48%
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
$239.77
+746.35% upside
Graham-Dodd
$3.27
-88.44% upside
Graham Formula
$10.41
-63.27% 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 |
| RSI | Rush Street Interactive, … | $28.33 | 5.6B | +107% | +746% | -88% | -63% | 57.40 | 12.98 | 1.69 | 12.48 | 13.71 | 27.00 | 34.62% | 7.71% | 2.94% | 29.49% | -21.81% | 6.42% | 0.13 | — | 1.93 | 1.79 | -2.53 | 41852.00% | 2276.00% | 11323.00% | 8.59% | 0.78 | -102.44% | 0.00% | 0.00% | 5.50% | 18.18 | 9.68 | 1.40 | 5.53 |
| ALH | Alliance Laundry Holdings… | $22.43 | 3.84B | — | — | — | +6,496% | — | — | — | — | — | — | 33.64% | 19.29% | 6.52% | 71.87% | 10.79% | 3.46% | -9.47 | 2.04 | 1.40 | 1.06 | 6.84 | 1099.00% | 1050.00% | -4207.00% | — | 0.30 | 4.75% | — | 270.50% | — | — | — | — | — |
| CROX | Crocs, Inc. | $90.71 | 4.71B | +79% | -62% | -90% | — | 44.77 | 3.64 | 1.17 | 6.32 | — | -10.80 | 58.33% | 3.70% | -2.01% | 6.72% | 1.95% | 2.34% | 1.25 | 1.69 | 1.27 | 0.66 | 1.51 | -10945.00% | -150.00% | -2859.00% | 14.00% | 1.01 | 21.50% | 0.00% | 0.00% | 13.25% | 41.41 | 9.39 | 1.53 | 3.29 |
| CZR | Caesars Entertainment, In… | $25.05 | 5.11B | +129% | -57% | — | — | -11.73 | 1.46 | 0.45 | 8.75 | -13.39 | -0.47 | 37.66% | 18.09% | -4.37% | -11.41% | 7.07% | -1.36% | 7.52 | 0.89 | 0.80 | 0.60 | 7.28 | 8760.00% | 214.00% | -38571.00% | 10.15% | 0.59 | 1.81% | 0.00% | 0.00% | 4.47% | 14.72 | 58.81 | 2.66 | 0.53 |
| FTDR | Frontdoor, Inc. | $68.57 | 4.94B | +40% | +28% | -89% | +8% | 19.34 | 20.38 | 2.36 | 10.98 | 141.97 | -4.42 | 55.28% | 23.32% | 12.18% | 106.03% | 38.83% | 12.00% | 4.92 | 6.18 | 1.55 | 1.41 | 1.24 | 1362.00% | 1356.00% | 6883.00% | 7.91% | 1.03 | 41.29% | 0.00% | 0.00% | 9.25% | 11.39 | 14.25 | 2.65 | 3.92 |
| GPK | Graphic Packaging Holding… | $12.23 | 3.61B | +1% | -61% | -57% | -26% | 7.86 | 1.05 | 0.41 | 6.56 | — | 5.81 | 18.71% | 10.08% | 5.15% | 13.99% | 7.81% | 3.87% | 1.67 | 3.91 | 1.30 | 0.46 | 3.96 | -3148.00% | -216.00% | -7769.00% | -2.32% | 0.38 | -0.96% | 3.67% | 28.80% | 8.94% | 10.13 | -108.65 | 1.02 | 1.48 |
| HGV | Hilton Grand Vacations In… | $44.96 | 3.85B | +27% | -62% | -87% | -45% | 77.68 | 3.19 | 0.82 | 5.11 | 16.47 | -1.74 | 56.69% | 11.12% | 4.97% | 3.49% | 6.69% | 0.46% | 0.00 | 1.80 | 4.76 | 0.80 | -0.31 | 47174.00% | 133.00% | 2568.00% | 5.59% | 0.47 | 4.85% | 0.00% | 0.00% | 182.90% | 6.91 | 16.86 | 0.77 | 1.10 |
| LNW | Light & Wonder, Inc. | $99.75 | 8.43B | — | — | — | -34% | — | — | — | — | — | — | 70.80% | 20.95% | 10.54% | 47.97% | 12.36% | 6.12% | 6.16 | 2.28 | 1.61 | 1.06 | 3.41 | 11029.00% | 986.00% | -287.00% | — | 0.86 | 7.83% | — | 0.00% | — | — | — | — | — |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| SEE | Sealed Air Corporation | $41.88 | 6.17B | -4% | -69% | — | -72% | 17.14 | 7.27 | 0.84 | 8.79 | — | -1.72 | 30.14% | 13.65% | 4.91% | 45.09% | 8.87% | 3.72% | 7.22 | 2.56 | 1.16 | 0.57 | 4.19 | -2331.00% | -175.00% | 8669.00% | 11.19% | 0.45 | 10.42% | 2.60% | 44.60% | 9.51% | 11.79 | 17.08 | 1.61 | 1.71 |
| SGHC | Super Group (SGHC) Limite… | $10.70 | 5.41B | +243% | -49% | -93% | -37% | 25.15 | 5.12 | 1.75 | 10.95 | — | 15.53 | 49.59% | 15.51% | 6.67% | 20.45% | 53.49% | 10.95% | 0.13 | 43.27 | 1.25 | 1.07 | -1.30 | -113774.00% | 1816.00% | 15174.00% | 6.72% | 0.66 | 67.47% | 1.55% | 39.00% | 4.23% | 10.04 | 13.24 | 1.56 | 6.26 |
About Rush Street Interactive, Inc.
Rush Street Interactive, Inc. operates as an online casino and sports betting company in the United States and Latin America. It provides real-money online casino, online and retail sports betting, and social gaming services. In addition, the company offers full suite of games comprising of bricks-and-mortar casinos, table games, and slot machines. The company markets its online casino and sports betting under BetRivers.com, PlaySugarHouse.com, and RushBet.co brands. Rush Street Interactive, Inc. was founded in 2012 and is headquartered in Chicago, Illinois.
- CEO
- Richard Todd Schwartz
- Employees
- 883
- Beta
- 1.57
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($239.77 ÷ $28.33) − 1 = +746.35% (DCF, example).