RSI - NYSE
Rush Street Interactive, Inc.
$25.42
+2.0%Rush Street Interactive, Inc. operates as an online casino and sports betting company in the United States and Latin America. It provides real-money online casino, online and retail sports betting, and social gaming services. In addition, the company offers full suite of games comprising of bricks-and-mortar casinos, table games, and slot machines. The company markets its online casino and sports betting under BetRivers.com, PlaySugarHouse.com, and RushBet.co brands. Rush Street Interactive, Inc. was founded in 2012 and is headquartered in Chicago, Illinois.
At a Glance
Live SnapshotRush Street Interactive, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $330.0M | $660.0M | $1.3B | $2.6B | $5.3B | $10.6B | $21.1B | $42.2B | $84.5B | $169.0B |
| Maintenance CapEx | -$306.8K | -$613.6K | -$1.2M | -$2.5M | -$4.9M | -$9.8M | -$19.6M | -$39.3M | -$78.5M | -$157.1M |
| Owner Earnings | $329.7M | $659.4M | $1.3B | $2.6B | $5.3B | $10.6B | $21.1B | $42.2B | $84.4B | $168.8B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $305.3M | $565.3M | $1.0B | $1.9B | $3.6B | $6.6B | $12.3B | $22.8B | $42.2B | $78.2B |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.