Company Valuation: Rapid7, Inc.

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,767 4,674 6,728 2,013 3,509 2,155 - -
Change - 68.94% 43.95% -70.08% 74.31% -38.58% - -
Enterprise Value (EV) 1 2,712 4,740 7,317 2,528 3,999 2,531 2,347 2,161
Change - 74.77% 54.36% -65.45% 58.23% -36.7% -7.3% -7.92%
P/E ratio -50.9x -46.5x -44.4x -16x -23.2x 94x 52.1x 34x
PBR 33.6x 65.8x -53.9x -19.7x -29.8x 106x 12x 6.09x
PEG - -0.6x -1.2x 0.8x -1.5x -1x 0.6x 0.6x
Capitalization / Revenue 8.46x 11.4x 12.6x 2.94x 4.51x 2.58x 2.38x 2.18x
EV / Revenue 8.3x 11.5x 13.7x 3.69x 5.14x 3.03x 2.59x 2.18x
EV / EBITDA 218x 305x 307x 51.1x 31.6x 14.1x 12x 9.04x
EV / EBIT 1,128x 2,333x 963x 83.2x 39.1x 16.4x 13.3x 10.5x
EV / FCF -87.9x -532x 163x 62.1x 47.6x 16.2x 12.9x 10.1x
FCF Yield -1.14% -0.19% 0.61% 1.61% 2.1% 6.18% 7.73% 9.89%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.1 -1.94 -2.65 -2.13 -2.46 0.3653 0.6593 1.01
Distribution rate - - - - - - - -
Net sales 1 326.9 411.5 535.4 685.1 777.7 835.4 904.3 990.3
EBITDA 1 12.45 15.52 23.8 49.44 126.7 180 195.6 239.1
EBIT 1 2.404 2.032 7.599 30.39 102.2 154.4 176.6 205.7
Net income 1 -53.84 -98.85 -146.3 -124.7 -149.3 24.54 47.86 79.25
Net Debt 1 -54.37 66.13 588.6 514.7 490.7 376.5 191.8 5.787
Reference price 2 56.02 90.16 117.69 33.98 57.10 34.35 34.35 34.35
Nbr of stocks (in thousands) 49,385 51,839 57,167 59,236 61,447 62,734 - -
Announcement Date 2/10/20 2/9/21 2/9/22 2/8/23 2/7/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield (Y) Capi. ($)
92.61x2.99x13.88x-.--%2.15B
32.65x11.26x21.26x+0.75%3,234B
196.29x27.9x76.92x-.--%81.63B
50.92x11.96x28.57x-.--%77.15B
67.23x15.86x34.77x-.--%75.24B
147.35x21.07x50.64x-.--%52.03B
38.72x7.16x20.11x+0.71%51.73B
98.29x2.7x23.3x-.--%46.14B
-195.77x7.73x33.33x-.--%40.52B
-27.79x6.69x42.66x-.--%29.6B
Average 50.05x 11.53x 34.54x +0.15% 369.07B
Weighted average by Cap. 36.92x 11.63x 23.64x +0.67%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. RPD Stock
  4. Valuation Rapid7, Inc.