|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.275 USD | +1.89% |
|
-0.61% | -52.01% |
| Jun. 10 | Rapid7, Inc. Elects Jeff Kalowski as Director | CI |
| Jun. 01 | Rapid7, Inc. Announces Management Changes | CI |
Company Valuation: Rapid7, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,728 | 2,013 | 3,509 | 2,543 | 995.3 | 477.2 | - | - |
| Change | - | -70.08% | 74.31% | -27.53% | -60.86% | -52.06% | - | - |
| Enterprise Value (EV) 1 | 7,317 | 2,528 | 3,999 | 2,918 | 1,413 | 601.3 | 279.3 | 55.8 |
| Change | - | -65.45% | 58.23% | -27.04% | -51.58% | -57.45% | -53.55% | -80.02% |
| P/E Ratio | -44.4x | -16x | -23.2x | 101x | 42.2x | 27.2x | 21.2x | 13.4x |
| PBR | -53.9x | -19.7x | -29.8x | 144x | - | 2.02x | 1.43x | 1.12x |
| PEG | - | 0.8x | -1.5x | -1x | -4.2x | -1x | 0.8x | 0.2x |
| Capitalization / Revenue | 12.6x | 2.94x | 4.51x | 3.01x | 1.16x | 0.57x | 0.57x | 0.57x |
| EV / Revenue | 13.7x | 3.69x | 5.14x | 3.46x | 1.64x | 0.72x | 0.33x | 0.07x |
| EV / EBITDA | 307x | 51.1x | 31.6x | 15.5x | 8.73x | 4.28x | 1.89x | 0.39x |
| EV / EBIT | 963x | 83.2x | 39.1x | 17.8x | 10.4x | 5.25x | 2.33x | 0.45x |
| EV / FCF | 163x | 62.1x | 47.6x | 18.9x | 10.9x | 4.61x | 2.1x | 0.4x |
| FCF Yield | 0.61% | 1.61% | 2.1% | 5.28% | 9.21% | 21.7% | 47.5% | 253% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -2.65 | -2.13 | -2.46 | 0.4 | 0.36 | 0.2628 | 0.3364 | 0.5314 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 535.4 | 685.1 | 777.7 | 844 | 859.8 | 838.8 | 836.9 | 842.7 |
| EBITDA 1 | 23.8 | 49.44 | 126.7 | 188.4 | 161.9 | 140.6 | 147.6 | 143.6 |
| EBIT 1 | 7.599 | 30.39 | 102.2 | 163.5 | 135.7 | 114.5 | 120.1 | 125 |
| Net income 1 | -146.3 | -124.7 | -149.3 | 25.53 | 23.38 | 21.57 | 29.31 | 40.14 |
| Net Debt 1 | 588.6 | 514.7 | 490.7 | 375.3 | 417.6 | 124.1 | -197.9 | -421.4 |
| Reference price 2 | 117.690 | 33.980 | 57.100 | 40.230 | 15.200 | 7.140 | 7.140 | 7.140 |
| Nbr of stocks (in thousands) | 57,167 | 59,236 | 61,447 | 63,207 | 65,481 | 66,831 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 2/7/24 | 2/12/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.17x | 0.72x | 4.28x | -.--% | 477M | |
| 203.48x | 19.59x | 61.88x | -.--% | 228B | |
| 1069.53x | 28.39x | 95.27x | -.--% | 174B | |
| 52.7x | 13.13x | 36.12x | -.--% | 107B | |
| 14.1x | 3.96x | 7.88x | 2.06% | 14.65B | |
| -57.6x | 8.07x | 210.63x | -.--% | 14.04B | |
| 15.96x | 3.5x | 8.5x | -.--% | 12.91B | |
| -40.55x | 6.09x | 31x | -.--% | 8.29B | |
| 70.13x | 3.77x | 56.21x | 0.33% | 6.19B | |
| 65.79x | 8.7x | 43.14x | - | 5.4B | |
| Average | 142.07x | 9.59x | 55.49x | 0.27% | 57.08B | |
| Weighted average by Cap. | 416.92x | 19.52x | 67.54x | 0.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RPD Stock
- Valuation Rapid7, Inc.
Select your edition
All financial news and data tailored to specific country editions
