AlphaMadera's AlphaVal page classifies Rush Street Interactive, Inc. as a Platform & Compounding FCF business and values it using Two-stage FCF DCF, then compares the result to the current market price to flag RSI as undervalued, fairly valued, or overvalued.

What is Rush Street Interactive, Inc.'s fair value?

Fair value for RSI comes from a Two-stage FCF DCF model -- the approach AlphaVal selected for this company's Platform & Compounding FCF classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value RSI?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. RSI was classified as Platform & Compounding FCF and is valued using Two-stage FCF DCF, built from RSI's most recent reported fundamentals.

RSI - Rush Street Interactive, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $31.60 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Undervalued Strong

Trading 59.5% below fair value

Current Price $15.90

Bear Case $23.39 47.1% upside ($23.39 - $15.90) / $15.90 = 47.1% 12% stage 1 growth, 12% discount

Fair Value $39.26 146.9% upside ($39.26 - $15.90) / $15.90 = 146.9% 19% stage 1 growth, 12% discount

Bull Case $58.81 269.9% upside ($58.81 - $15.90) / $15.90 = 269.9% 25% stage 1 growth, 12% discount

Adjust Assumptions

DCF Stage 1 Growth Rate

19.5%

Discount Rate (WACC)

12.0%

Terminal Growth Rate

3.0%

Key Value Driver

FCF growth rate (19% base case)

Terminal Value % of EV 42%

Implied Market Multiple 13.5x

Market is pricing in (growth) 5.4% vs our 19.5% base

Plain-Language Summary

Using a two-stage FCF DCF with 19% growth decelerating over 15 years, discounted at 12%, the base-case intrinsic value is $39.26 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (13 analysts) $31.60

Analyst Range $22.00 – $39.00

Divergence from AlphaVal 24%

Warnings

⚠ Stock-based employee pay equals 79% of profits. This dilutes existing shareholders, so cash flow alone overstates what owners really earn.

Key Risks

P/E alone misleads — earnings depressed by growth investment
Cyclical or commodity businesses may be misclassified as platforms
Terminal value dominance suggests sensitivity to long-run assumptions