Rush Street Interactive, Inc. (RSI)

Market price: $15.35

6 valuation methods

• P / B: $3.18 to $11.44 (midpoint $4.76)
• EV / EBITDA: $15.82 to $29.10 (midpoint $20.77)
• EV / Gross Profit: $10.66 to $39.64 (midpoint $21.61)
• P / E: $13.86 to $36.31 (midpoint $29.10)
• EV / Revenue: $27.30 to $46.77 (midpoint $31.89)
• DCF (FCFF): $66.62 to $97.78 (midpoint $79.45)