RUSH STREET INTERACTIVE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.06 USD | +1.85% |
|
+1.34% | +34.97% |
| Apr. 22 | North American Morning Briefing : Stock Futures -2- | DJ |
| Apr. 19 | Craig-Hallum Upgrades Rush Street Interactive to Buy From Hold With $8 Price Target | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 969.8 | 997.4 | 230.2 | 321.6 | 482 | - | - |
| Enterprise Value (EV) 1 | 714.1 | 716.4 | 24.15 | 150.6 | 294.9 | 259.9 | 182.4 |
| P/E ratio | - | -47.1 x | -5.89 x | -16.6 x | -30.7 x | 63.8 x | - |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.48 x | 2.04 x | 0.39 x | 0.47 x | 0.6 x | 0.55 x | 0.48 x |
| EV / Revenue | 2.56 x | 1.47 x | 0.04 x | 0.22 x | 0.37 x | 0.29 x | 0.18 x |
| EV / EBITDA | 162 x | -11 x | -0.26 x | 18.4 x | 7.28 x | 3.34 x | 1.58 x |
| EV / FCF | 49.9 x | -13.9 x | -0.37 x | -20.8 x | 16.4 x | 4.47 x | 2.39 x |
| FCF Yield | 2% | -7.21% | -267% | -4.8% | 6.09% | 22.4% | 41.8% |
| Price to Book | - | 42.4 x | 14.2 x | 18.6 x | 37.9 x | 30.1 x | 15 x |
| Nbr of stocks (in thousands) | 44,793 | 60,451 | 64,131 | 71,616 | 79,544 | - | - |
| Reference price 2 | 21.65 | 16.50 | 3.590 | 4.490 | 6.060 | 6.060 | 6.060 |
| Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 3/6/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 278.5 | 488.1 | 592.2 | 691.2 | 799.6 | 883.4 | 995.8 |
| EBITDA 1 | 4.396 | -65.12 | -91.78 | 8.168 | 40.51 | 77.89 | 115.7 |
| EBIT 1 | -142.4 | -94.28 | -124.8 | -51.61 | -20.36 | 24.72 | 55.5 |
| Operating Margin | -51.14% | -19.32% | -21.07% | -7.47% | -2.55% | 2.8% | 5.57% |
| Earnings before Tax (EBT) 1 | - | -66.4 | -125.4 | -48.85 | -19.38 | 31.7 | 46.17 |
| Net income 1 | - | -19.49 | -38.63 | -18.3 | -20.56 | 2.1 | 14.1 |
| Net margin | - | -3.99% | -6.52% | -2.65% | -2.57% | 0.24% | 1.42% |
| EPS 2 | - | -0.3500 | -0.6100 | -0.2700 | -0.1975 | 0.0950 | - |
| Free Cash Flow 1 | 14.31 | -51.68 | -64.48 | -7.223 | 17.95 | 58.19 | 76.34 |
| FCF margin | 5.14% | -10.59% | -10.89% | -1.05% | 2.25% | 6.59% | 7.67% |
| FCF Conversion (EBITDA) | 325.45% | - | - | - | 44.32% | 74.7% | 65.95% |
| FCF Conversion (Net income) | - | - | - | - | - | 2,770.76% | 541.39% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 3/6/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 122.9 | 130.6 | 134.9 | 143.7 | 148 | 165.5 | 162.4 | 165.1 | 169.9 | 193.9 | 198 | 190.4 | 191.6 | 219.7 | 202.4 |
| EBITDA 1 | -12.23 | -31.21 | -43.37 | -18.62 | -12.48 | -17.32 | -8.65 | 1.204 | 4.101 | 11.51 | 5.662 | 8.607 | 9.143 | 17.19 | 8.725 |
| EBIT 1 | -17.7 | -37.07 | -50.05 | -25.79 | -20.6 | -28.36 | -22.08 | -14.3 | -11.7 | -3.527 | -7.2 | -7.62 | -5.78 | 0.26 | -0.4 |
| Operating Margin | -14.4% | -28.39% | -37.09% | -17.94% | -13.92% | -17.14% | -13.6% | -8.66% | -6.89% | -1.82% | -3.64% | -4% | -3.02% | 0.12% | -0.2% |
| Earnings before Tax (EBT) 1 | -17.71 | -37.22 | -50.27 | -26.01 | -20.82 | -28.27 | -21.7 | -14.01 | -10.94 | -2.192 | -9.139 | -7.014 | -5.112 | 1.688 | - |
| Net income 1 | -5.3 | -10.4 | -14.7 | -8.332 | -6.613 | -8.989 | -7.26 | -5.139 | -4.179 | -1.727 | -7.16 | -6.8 | -6.2 | -1.18 | -3.4 |
| Net margin | -4.31% | -7.97% | -10.89% | -5.8% | -4.47% | -5.43% | -4.47% | -3.11% | -2.46% | -0.89% | -3.62% | -3.57% | -3.24% | -0.54% | -1.68% |
| EPS 2 | -0.0900 | -0.1700 | -0.2400 | -0.1300 | -0.1000 | -0.1400 | -0.1100 | -0.0800 | -0.0600 | -0.0200 | -0.0575 | -0.0675 | -0.0650 | -0.0175 | -0.0200 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 3/2/22 | 5/4/22 | 8/4/22 | 11/2/22 | 3/1/23 | 5/3/23 | 8/2/23 | 11/1/23 | 3/6/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 256 | 281 | 206 | 171 | 187 | 222 | 300 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 14.3 | -51.7 | -64.5 | -7.22 | 18 | 58.2 | 76.3 |
| ROE (net income / shareholders' equity) | - | -165% | -163% | -54.7% | -11.1% | 35.4% | 69% |
| ROA (Net income/ Total Assets) | - | -20.7% | - | - | - | - | - |
| Assets 1 | - | 94.15 | - | - | - | - | - |
| Book Value Per Share 2 | - | 0.3900 | 0.2500 | 0.2400 | 0.1600 | 0.2000 | 0.4000 |
| Cash Flow per Share 2 | - | -0.8400 | -0.9500 | -0.0300 | 0.1300 | 0.2200 | 0.3800 |
| Capex 1 | 1.87 | 3.85 | 4.16 | 1.29 | 11.6 | 12.1 | 15.4 |
| Capex / Sales | 0.67% | 0.79% | 0.7% | 0.19% | 1.45% | 1.37% | 1.55% |
| Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 3/6/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
6.06
USD
Average target price
8.25
USD
Spread / Average Target
+36.14%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +34.97% | 482M | |
| +7.14% | 33.01B | |
| +5.10% | 24.32B | |
| -18.63% | 19.87B | |
| -18.07% | 19.35B | |
| -1.52% | 16.62B | |
| -4.07% | 9.51B | |
| -21.91% | 7.92B | |
| +0.41% | 7.05B | |
| +6.70% | 7.13B |
- Stock Market
- Equities
- RSI Stock
- Financials Rush Street Interactive, Inc.
