RUSH STREET INTERACTIVE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.86 USD | +4.11% |
|
+29.70% | +75.06% |
| 05-02 | Oppenheimer Adjusts Rush Street Interactive Price Target to $10 From $9, Maintains Outperform Rating | MT |
| 05-02 | Transcript : Rush Street Interactive, Inc., Q1 2024 Earnings Call, May 01, 2024 |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 969.8 | 997.4 | 230.2 | 321.6 | 626.3 | - | - |
| Enterprise Value (EV) 1 | 714.1 | 716.4 | 24.15 | 150.6 | 419 | 366.1 | 285.3 |
| P/E ratio | - | -47.1 x | -5.89 x | -16.6 x | -82.7 x | 43.1 x | - |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.48 x | 2.04 x | 0.39 x | 0.47 x | 0.75 x | 0.67 x | 0.62 x |
| EV / Revenue | 2.56 x | 1.47 x | 0.04 x | 0.22 x | 0.5 x | 0.39 x | 0.28 x |
| EV / EBITDA | 162 x | -11 x | -0.26 x | 18.4 x | 7.97 x | 4.29 x | 2.48 x |
| EV / FCF | 49.9 x | -13.9 x | -0.37 x | -20.8 x | 13.7 x | 5.56 x | 3.68 x |
| FCF Yield | 2% | -7.21% | -267% | -4.8% | 7.28% | 18% | 27.2% |
| Price to Book | - | 42.4 x | 14.2 x | 18.6 x | 24.8 x | 19.4 x | 12.5 x |
| Nbr of stocks (in thousands) | 44,793 | 60,451 | 64,131 | 71,616 | 79,679 | - | - |
| Reference price 2 | 21.65 | 16.50 | 3.590 | 4.490 | 7.860 | 7.860 | 7.860 |
| Announcement Date | 10/03/21 | 02/03/22 | 01/03/23 | 06/03/24 | - | - | - |
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 | 835.1 | 932.2 | 1,012 |
| EBITDA 1 | 4.396 | -65.12 | -91.78 | 8.168 | 52.6 | 85.41 | 115 |
| EBIT 1 | -142.4 | -94.28 | -124.8 | -51.61 | -5.44 | 34.84 | 65.8 |
| Operating Margin | -51.14% | -19.32% | -21.07% | -7.47% | -0.65% | 3.74% | 6.5% |
| Earnings before Tax (EBT) 1 | - | -66.4 | -125.4 | -48.85 | -4.261 | 29.22 | 51.82 |
| Net income 1 | - | -19.49 | -38.63 | -18.3 | -10.46 | 14.92 | 16.4 |
| Net margin | - | -3.99% | -6.52% | -2.65% | -1.25% | 1.6% | 1.62% |
| EPS 2 | - | -0.3500 | -0.6100 | -0.2700 | -0.0950 | 0.1825 | - |
| Free Cash Flow 1 | 14.31 | -51.68 | -64.48 | -7.223 | 30.51 | 65.87 | 77.49 |
| FCF margin | 5.14% | -10.59% | -10.89% | -1.05% | 3.65% | 7.07% | 7.66% |
| FCF Conversion (EBITDA) | 325.45% | - | - | - | 58.01% | 77.12% | 67.36% |
| FCF Conversion (Net income) | - | - | - | - | - | 441.46% | 472.48% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 10/03/21 | 02/03/22 | 01/03/23 | 06/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 130.6 | 134.9 | 143.7 | 148 | 165.5 | 162.4 | 165.1 | 169.9 | 193.9 | 217.4 | 198.1 | 198.5 | 223.2 | 221.8 | 217.1 |
| EBITDA 1 | -31.21 | -43.37 | -18.62 | -12.48 | -17.32 | -8.65 | 1.204 | 4.101 | 11.51 | 17.06 | 9.665 | 9.121 | 18.82 | 18.07 | 13.65 |
| EBIT 1 | -37.07 | -50.05 | -25.79 | -20.6 | -28.36 | -22.08 | -14.3 | -11.7 | -3.527 | 1.532 | -4.62 | -3.92 | 1.68 | 6.6 | - |
| Operating Margin | -28.39% | -37.09% | -17.94% | -13.92% | -17.14% | -13.6% | -8.66% | -6.89% | -1.82% | 0.7% | -2.33% | -1.98% | 0.75% | 2.98% | - |
| Earnings before Tax (EBT) 1 | -37.22 | -50.27 | -26.01 | -20.82 | -28.27 | -21.7 | -14.01 | -10.94 | -2.192 | 3.091 | -5.389 | -4.677 | 2.747 | 2.41 | -2.706 |
| Net income 1 | -10.4 | -14.7 | -8.332 | -6.613 | -8.989 | -7.26 | -5.139 | -4.179 | -1.727 | -0.727 | -5 | -4.52 | 0.16 | 3.6 | -3 |
| Net margin | -7.97% | -10.89% | -5.8% | -4.47% | -5.43% | -4.47% | -3.11% | -2.46% | -0.89% | -0.33% | -2.52% | -2.28% | 0.07% | 1.62% | -1.38% |
| EPS 2 | -0.1700 | -0.2400 | -0.1300 | -0.1000 | -0.1400 | -0.1100 | -0.0800 | -0.0600 | -0.0200 | -0.0100 | -0.0425 | -0.0375 | -0.007500 | 0.0200 | -0.0100 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 02/03/22 | 04/05/22 | 04/08/22 | 02/11/22 | 01/03/23 | 03/05/23 | 02/08/23 | 01/11/23 | 06/03/24 | 01/05/24 | - | - | - | - | - |
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 | 207 | 260 | 341 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 14.3 | -51.7 | -64.5 | -7.22 | 30.5 | 65.9 | 77.5 |
| ROE (net income / shareholders' equity) | - | -165% | -163% | -54.7% | 17.8% | 27.5% | 43.6% |
| ROA (Net income/ Total Assets) | - | -20.7% | - | - | - | - | - |
| Assets 1 | - | 94.15 | - | - | - | - | - |
| Book Value Per Share 2 | - | 0.3900 | 0.2500 | 0.2400 | 0.3200 | 0.4100 | 0.6300 |
| Cash Flow per Share 2 | - | -0.8400 | -0.9500 | -0.0300 | 0.1800 | 0.2700 | 0.4000 |
| Capex 1 | 1.87 | 3.85 | 4.16 | 1.29 | 15 | 12.1 | 15.4 |
| Capex / Sales | 0.67% | 0.79% | 0.7% | 0.19% | 1.8% | 1.3% | 1.52% |
| Announcement Date | 10/03/21 | 02/03/22 | 01/03/23 | 06/03/24 | - | - | - |
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
7.86
USD
Average target price
9.375
USD
Spread / Average Target
+19.27%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +75.06% | 626M | |
| +12.66% | 35B | |
| +0.86% | 23.58B | |
| -11.16% | 20.98B | |
| -14.63% | 20.98B | |
| +18.64% | 19.92B | |
| -3.36% | 16.73B | |
| -0.67% | 9.85B | |
| +47.73% | 7.26B | |
| +2.27% | 7.21B |
- Stock Market
- Equities
- RSI Stock
- Financials Rush Street Interactive, Inc.
