image
Consumer Cyclical - Gambling, Resorts & Casinos - NYSE - US
$ 14.64
2.38 %
$ 3.3 B
Market Cap
-732.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one RSI stock under the worst case scenario is HIDDEN Compared to the current market price of 14.6 USD, Rush Street Interactive, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one RSI stock under the base case scenario is HIDDEN Compared to the current market price of 14.6 USD, Rush Street Interactive, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one RSI stock under the best case scenario is HIDDEN Compared to the current market price of 14.6 USD, Rush Street Interactive, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
691 M REVENUE
16.71%
-51.6 M OPERATING INCOME
58.64%
-18.3 M NET INCOME
86.37%
-5.93 M OPERATING CASH FLOW
90.17%
-33.8 M INVESTING CASH FLOW
-16.52%
-518 K FINANCING CASH FLOW
57.40%
232 M REVENUE
5.32%
6.46 M OPERATING INCOME
17.59%
3.24 M NET INCOME
3339.00%
29.4 M OPERATING CASH FLOW
45.65%
-7.3 M INVESTING CASH FLOW
36.59%
-227 K FINANCING CASH FLOW
16.85%
Balance Sheet Rush Street Interactive, Inc.
image
Current Assets 229 M
Cash & Short-Term Investments 171 M
Receivables 44 M
Other Current Assets 13.7 M
Non-Current Assets 90 M
Long-Term Investments 2 M
PP&E 9.89 M
Other Non-Current Assets 78.1 M
Current Liabilities 138 M
Accounts Payable 32.3 M
Short-Term Debt 1.24 M
Other Current Liabilities 104 M
Non-Current Liabilities 14.8 M
Long-Term Debt 673 K
Other Non-Current Liabilities 14.1 M
EFFICIENCY
Earnings Waterfall Rush Street Interactive, Inc.
image
Revenue 691 M
Cost Of Revenue 465 M
Gross Profit 226 M
Operating Expenses 278 M
Operating Income -51.6 M
Other Expenses -33.3 M
Net Income -18.3 M
RATIOS
32.72% GROSS MARGIN
32.72%
-7.47% OPERATING MARGIN
-7.47%
-2.65% NET MARGIN
-2.65%
-34.04% ROE
-34.04%
-5.75% ROA
-5.75%
-34.84% ROIC
-34.84%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Rush Street Interactive, Inc.
image
Net Income -18.3 M
Depreciation & Amortization 29.8 M
Capital Expenditures -31.2 M
Stock-Based Compensation 30 M
Change in Working Capital -6.78 M
Others -52 M
Free Cash Flow -37.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Rush Street Interactive, Inc.
image
Wall Street analysts predict an average 1-year price target for RSI of $12.1 , with forecasts ranging from a low of $8 to a high of $17 .
RSI Lowest Price Target Wall Street Target
8 USD -45.36%
RSI Average Price Target Wall Street Target
12.1 USD -17.18%
RSI Highest Price Target Wall Street Target
17 USD 16.12%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Rush Street Interactive, Inc.
image
Sold
0-3 MONTHS
16.7 M USD 6
3-6 MONTHS
6.25 M USD 5
6-9 MONTHS
0 USD 0
9-12 MONTHS
2.8 M USD 4
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
3 weeks ago
Jan 10, 2025
Sell 2.03 M USD
Sauers Kyle
Chief Financial Officer
- 146015
13.9128 USD
2 weeks ago
Jan 13, 2025
Sell 60.8 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 4419
13.7541 USD
2 weeks ago
Jan 14, 2025
Sell 97.5 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 6739
14.4701 USD
2 weeks ago
Jan 14, 2025
Sell 112 K USD
WIERBICKI PAUL
Chief Legal Officer
- 7500
15 USD
2 weeks ago
Jan 14, 2025
Sell 22.5 K USD
STETZ MATTIAS
Chief Operating Officer
- 1500
15 USD
2 weeks ago
Jan 15, 2025
Sell 205 K USD
STETZ MATTIAS
Chief Operating Officer
- 13500
15.16 USD
3 weeks ago
Jan 08, 2025
Sell 2.19 M USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 149605
14.6095 USD
3 weeks ago
Jan 10, 2025
Sell 463 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 33142
13.9793 USD
3 weeks ago
Jan 10, 2025
Sell 2.03 M USD
Sauers Kyle
Chief Financial Officer
- 146015
13.9128 USD
4 weeks ago
Jan 02, 2025
Sell 688 K USD
ROOSILEHT EINAR
Chief Information Officer
- 48968
14.0444 USD
4 weeks ago
Jan 03, 2025
Sell 294 K USD
ROOSILEHT EINAR
Chief Information Officer
- 21032
13.9942 USD
4 weeks ago
Jan 02, 2025
Sell 246 K USD
STETZ MATTIAS
Chief Operating Officer
- 17542
14.0429 USD
4 weeks ago
Jan 03, 2025
Sell 104 K USD
STETZ MATTIAS
Chief Operating Officer
- 7458
13.9943 USD
1 month ago
Dec 30, 2024
Sell 1.6 M USD
GOLD JUDITH
Director
- 118001
13.5495 USD
1 month ago
Dec 31, 2024
Sell 302 K USD
GOLD JUDITH
Director
- 21999
13.75 USD
1 month ago
Dec 09, 2024
Sell 611 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 45256
13.5071 USD
1 month ago
Dec 10, 2024
Sell 2.02 M USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 148649
13.5669 USD
2 months ago
Dec 02, 2024
Sell 363 K USD
STETZ MATTIAS
Chief Operating Officer
- 25000
14.504 USD
2 months ago
Nov 25, 2024
Sell 105 K USD
WIERBICKI PAUL
Chief Legal Officer
- 7500
14 USD
2 months ago
Nov 20, 2024
Sell 60 K USD
STETZ MATTIAS
Chief Operating Officer
- 5000
12.0001 USD
2 months ago
Nov 15, 2024
Sell 1.15 M USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 103905
11.0205 USD
2 months ago
Nov 18, 2024
Sell 1.01 M USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 90000
11.201 USD
2 months ago
Nov 15, 2024
Sell 220 K USD
STETZ MATTIAS
Chief Operating Officer
- 20000
11.0187 USD
2 months ago
Nov 13, 2024
Sell 319 K USD
Sauers Kyle
Chief Financial Officer
- 25934
12.3 USD
2 months ago
Nov 11, 2024
Sell 393 K USD
WIERBICKI PAUL
Chief Legal Officer
- 35000
11.2312 USD
5 months ago
Aug 27, 2024
Sell 1.36 M USD
ROOSILEHT EINAR
Chief Information Officer
- 150000
9.086 USD
5 months ago
Aug 08, 2024
Sell 195 K USD
WIERBICKI PAUL
Chief Legal Officer
- 20437
9.5293 USD
5 months ago
Aug 09, 2024
Sell 1.42 M USD
GOLD JUDITH
Director
- 150000
9.5 USD
5 months ago
Aug 05, 2024
Sell 752 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 78593
9.5634 USD
5 months ago
Aug 06, 2024
Sell 804 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 80909
9.9363 USD
5 months ago
Aug 07, 2024
Sell 412 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 40498
10.182 USD
5 months ago
Aug 05, 2024
Sell 1.03 M USD
Sauers Kyle
Chief Financial Officer
- 108682
9.5006 USD
5 months ago
Aug 06, 2024
Sell 267 K USD
Sauers Kyle
Chief Financial Officer
- 26927
9.9056 USD
9 months ago
Apr 19, 2024
Sell 145 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 23737
6.1144 USD
9 months ago
Apr 19, 2024
Sell 30.6 K USD
STETZ MATTIAS
Chief Operating Officer
- 5001
6.1144 USD
9 months ago
Apr 19, 2024
Sell 97.7 K USD
Sauers Kyle
Chief Financial Officer
- 15983
6.1144 USD
10 months ago
Apr 01, 2024
Sell 691 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 101951
6.779 USD
10 months ago
Apr 02, 2024
Sell 710 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 106439
6.6699 USD
10 months ago
Mar 27, 2024
Sell 568 K USD
STETZ MATTIAS
Chief Operating Officer
- 88431
6.4225 USD
10 months ago
Mar 19, 2024
Sell 79.6 K USD
STETZ MATTIAS
Chief Operating Officer
- 13657
5.8299 USD
10 months ago
Mar 19, 2024
Sell 133 K USD
WIERBICKI PAUL
Chief Legal Officer
- 22743
5.8299 USD
10 months ago
Mar 19, 2024
Sell 226 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 38687
5.8299 USD
10 months ago
Mar 19, 2024
Sell 125 K USD
Sauers Kyle
Chief Financial Officer
- 21362
5.8299 USD
1 year ago
Oct 24, 2023
Sell 58.9 K USD
Sauers Kyle
Chief Financial Officer
- 15410
3.8224 USD
1 year ago
Sep 28, 2023
Sell 106 K USD
Sauers Kyle
Chief Financial Officer
- 23199
4.5569 USD
1 year ago
Sep 28, 2023
Sell 264 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 57992
4.5569 USD
1 year ago
Sep 28, 2023
Sell 29.7 K USD
STETZ MATTIAS
Chief Operating Officer
- 6527
4.5569 USD
1 year ago
Apr 11, 2023
Sell 3.34 K USD
BLUHM NEIL
Executive Chairman
- 1084
3.0827 USD
1 year ago
Apr 11, 2023
Sell 10.1 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 3285
3.0827 USD
1 year ago
Mar 31, 2023
Sell 65.6 K USD
STETZ MATTIAS
Chief Operating Officer
- 21127
3.1058 USD
1 year ago
Apr 03, 2023
Sell 65.6 K USD
STETZ MATTIAS
Chief Operating Officer
- 21093
3.1108 USD
1 year ago
Apr 04, 2023
Sell 65.6 K USD
STETZ MATTIAS
Chief Operating Officer
- 21640
3.0322 USD
1 year ago
Mar 31, 2023
Sell 75.7 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 24364
3.1058 USD
1 year ago
Apr 03, 2023
Sell 75.7 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 24325
3.1108 USD
1 year ago
Apr 04, 2023
Sell 75.7 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 24955
3.0322 USD
1 year ago
Mar 28, 2023
Sell 83.2 K USD
STETZ MATTIAS
Chief Operating Officer
- 27510
3.0252 USD
1 year ago
Mar 28, 2023
Sell 252 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 83334
3.0252 USD
1 year ago
Mar 29, 2023
Sell 252 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 83334
3.024 USD
1 year ago
Feb 17, 2023
Sell 215 K USD
CARLIN GREGORY A
10 percent owner
- 50000
4.31 USD
1 year ago
Feb 02, 2023
Sell 463 K USD
CARLIN GREGORY A
10 percent owner
- 100000
4.63 USD
1 year ago
Feb 03, 2023
Sell 414 K USD
CARLIN GREGORY A
10 percent owner
- 90000
4.6 USD
2 years ago
Nov 15, 2022
Sell 242 K USD
CARLIN GREGORY A
Director
- 58121
4.17 USD
2 years ago
Nov 16, 2022
Sell 92.4 K USD
CARLIN GREGORY A
Director
- 23096
4 USD
2 years ago
Nov 10, 2022
Sell 214 K USD
CARLIN GREGORY A
Director
- 50000
4.29 USD
2 years ago
Nov 14, 2022
Sell 67.3 K USD
CARLIN GREGORY A
Director
- 16343
4.12 USD
2 years ago
Oct 25, 2022
Sell 63.4 K USD
Sauers Kyle
Chief Financial Officer
- 15530
4.083 USD
2 years ago
Aug 31, 2022
Bought 304 K USD
YIH DANIEL W
director:
+ 60000
5.06 USD
2 years ago
Aug 11, 2022
Sell 87.8 K USD
CARLIN GREGORY A
director:
- 13959
6.29 USD
2 years ago
Aug 08, 2022
Sell 15 K USD
CARLIN GREGORY A
director:
- 2400
6.25 USD
2 years ago
Aug 03, 2022
Sell 154 K USD
CARLIN GREGORY A
director:
- 24910
6.201 USD
2 years ago
Jul 20, 2022
Sell 886 K USD
CARLIN GREGORY A
director:
- 150000
5.91 USD
2 years ago
Jun 24, 2022
Sell 22.6 K USD
WIERBICKI PAUL
director:
- 4614
4.897 USD
2 years ago
May 26, 2022
Sell 5.47 M USD
CARLIN GREGORY A
director:
- 919097
5.95 USD
2 years ago
Apr 12, 2022
Sell 7.31 K USD
BLUHM NEIL
Executive Chairman
- 1013
7.213 USD
2 years ago
Apr 12, 2022
Sell 16.6 K USD
SCHWARTZ RICHARD TODD
Chief Executive Officer
- 2308
7.213 USD
2 years ago
Apr 12, 2022
Sell 5.71 K USD
STETZ MATTIAS
Chief Operating Officer
- 791
7.213 USD
2 years ago
Apr 12, 2022
Sell 19.5 K USD
Sauers Kyle
Chief Financial Officer
- 2707
7.213 USD
3 years ago
Oct 27, 2021
Sell 335 K USD
Sauers Kyle
Chief Financial Officer
- 16152
20.723 USD
3 years ago
May 26, 2021
Sell 2.91 M USD
You Harry L.
Director
- 232500
12.5002 USD
3 years ago
May 27, 2021
Sell 5.19 M USD
You Harry L.
Director
- 430904
12.0367 USD
3 years ago
May 26, 2021
Sell 2.91 M USD
de Masi Niccolo
Director
- 232500
12.5002 USD
3 years ago
May 27, 2021
Sell 5.19 M USD
de Masi Niccolo
Director
- 430904
12.0367 USD
3 years ago
Mar 29, 2021
Sell 1.09 M USD
You Harry L.
Director
- 70000
15.5653 USD
3 years ago
Mar 30, 2021
Sell 8.29 M USD
You Harry L.
Director
- 552500
15.0108 USD
3 years ago
Mar 29, 2021
Sell 1.09 M USD
de Masi Niccolo
Director
- 70000
15.5653 USD
3 years ago
Mar 30, 2021
Sell 8.29 M USD
de Masi Niccolo
Director
- 552500
15.0108 USD
3 years ago
Mar 26, 2021
Bought 0 USD
Sauers Kyle
Chief Financial Officer
+ 206820
0 USD
3 years ago
Mar 15, 2021
Bought 102 K USD
ROSENBERG SHELI Z
Director
+ 5000
20.33 USD
7. News
BetRivers Welcomes Gambling Icon Phil Hellmuth as Brand Ambassador Hellmuth to Bring His Bigger Than Life Personality Exclusively to Rush Street Interactive Hellmuth to Bring His Bigger Than Life Personality Exclusively to Rush Street Interactive globenewswire.com - 2 weeks ago
Rush Street Interactive to Participate at Upcoming Investor Conference CHICAGO, Jan. 07, 2025 (GLOBE NEWSWIRE) -- Rush Street Interactive, Inc. (NYSE: RSI) (“RSI”), a leading online casino and sports betting company in the United States and the rest of the Americas, today announced that management will present at the 2025 ICR Conference on Monday, January 13 at 4:00 p.m. Eastern Time. RSI will also present at the 27th Annual Needham Growth Conference on Thursday, January 16 at 9:30 a.m. Eastern Time. globenewswire.com - 3 weeks ago
Top Sports Betting Stocks Will Likely Outperform Sector In 2025 - Here Are Our Picks Of The Crop Sports betting growth is driving gaming shares, with BetMGM and Caesars Sportsbook well-positioned for market share gains in 2025. FanDuel and Draft Kings dominate the market, holding over 72% combined, and are expected to maintain their lead through 2030. The US sports betting market is booming, with 2024 revenue hitting $13 billion and 2025 forecasted to reach $17.5 billion. seekingalpha.com - 3 weeks ago
Up 200% In 2024, Online Gaming Leader Rush Street Sets Up For Further Gains Up 200% in 2024, online gaming leader Rush Street Interactive is setting up for further gains as it finds support at a key level. The post Up 200% In 2024, Online Gaming Leader Rush Street Sets Up For Further Gains appeared first on Investor's Business Daily. investors.com - 1 month ago
Rush Street Interactive Expands Its Board With Appointment of Thomas Winter CHICAGO, Dec. 19, 2024 (GLOBE NEWSWIRE) -- Rush Street Interactive, Inc. (NYSE: RSI) (“RSI”), a leading online casino and sports betting company in the United States and the rest of the Americas, today announced that it has elected Thomas Winter to its board of directors, effective as of December 16, 2024. With this addition, the board returns to nine members. globenewswire.com - 1 month ago
Rush Street Interactive (RSI) Upgraded to Strong Buy: What Does It Mean for the Stock? Rush Street Interactive (RSI) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #1 (Strong Buy). zacks.com - 1 month ago
New Strong Buy Stocks for December 3rd RSI, BOW, ZION, PCB and MRX have been added to the Zacks Rank #1 (Strong Buy) List on December 3, 2024. zacks.com - 1 month ago
Rogers Sugar price target raised to C$7 from C$6.50 at BMO Capital BMO Capital raised the firm's price target on Rogers Sugar to C$7 from C$6.50 and keeps a Market Perform rating on the shares. The company's Q4 was a beat, driven by strength in sugar, the analyst tells investors in a research note. The firm believes the stock's 6.0% yield could be attractive to income-oriented investors. https://thefly.com - 2 months ago
New Strong Buy Stocks for November 26th ZIM, MNDY, RSI, IMCR and ULS have been added to the Zacks Rank #1 (Strong Buy) List on November 26, 2024. zacks.com - 2 months ago
Rush Street Interactive to Participate at Upcoming Investor Conferences CHICAGO, Nov. 22, 2024 (GLOBE NEWSWIRE) -- Rush Street Interactive, Inc. (NYSE: RSI) (“RSI”), a leading online casino and sports betting company in the United States and the rest of the Americas, today announced that Richard Schwartz, Chief Executive Officer and Kyle Sauers, Chief Financial Officer, will present at the Needham 4th Annual Consumer Tech/Ecommerce Virtual Conference on Monday, November 25 at 3:45 p.m. Eastern Time. The Company will also present at Craig-Hallum's 4th Annual Online Gaming Conference on Monday, December 2 at 10:00 a.m. Eastern Time. globenewswire.com - 2 months ago
5 Relative Price Strength Options Available for Investors RIGL, SYF, SKYW, ALNT and RSI are five stocks with explosive relative price strength. zacks.com - 2 months ago
Will Rush Street Interactive (RSI) Gain on Rising Earnings Estimates? Rush Street Interactive (RSI) shares have started gaining and might continue moving higher in the near term, as indicated by solid earnings estimate revisions. zacks.com - 2 months ago
8. Profile Summary

Rush Street Interactive, Inc. RSI

image
COUNTRY US
INDUSTRY Gambling, Resorts & Casinos
MARKET CAP $ 3.3 B
Dividend Yield 0.00%
Description 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.
Contact 900 North Michigan Avenue, Chicago, IL, 60611 https://www.rushstreetinteractive.com
IPO Date April 27, 2020
Employees 820
Officers Mr. Brian Sapp Chief Marketing Officer Ms. Michelle Armer Chief People Officer Mr. Paul Wierbicki J.D. General Counsel, Chief Legal Officer & Director Mr. Bruce Caughill Managing Director of Canada Mr. Richard Todd Schwartz Co-Founder, Chief Executive Officer & Director Ms. Laura McAllister Cox Chief Compliance Officer Mr. Kyle L. Sauers CPA Chief Financial Officer Mr. Rob Picard Chief Administrative Officer Mr. Mattias Stetz Chief Operating Officer Mr. Neil Gary Bluhm CPA Co-Founder & Executive Chairman