Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
7.55 USD | +17.60% | +26.89% | +68.15% |
May. 02 | Oppenheimer Adjusts Rush Street Interactive Price Target to $10 From $9, Maintains Outperform Rating | MT |
May. 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 | 510.7 | - | - |
Enterprise Value (EV) 1 | 714.1 | 716.4 | 24.15 | 150.6 | 309.9 | 259 | 185.1 |
P/E ratio | - | -47.1 x | -5.89 x | -16.6 x | -32.1 x | -321 x | - |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 3.48 x | 2.04 x | 0.39 x | 0.47 x | 0.62 x | 0.56 x | 0.51 x |
EV / Revenue | 2.56 x | 1.47 x | 0.04 x | 0.22 x | 0.38 x | 0.28 x | 0.18 x |
EV / EBITDA | 162 x | -11 x | -0.26 x | 18.4 x | 6.5 x | 2.96 x | 1.66 x |
EV / FCF | 49.9 x | -13.9 x | -0.37 x | -20.8 x | 13.3 x | 4.45 x | 2.42 x |
FCF Yield | 2% | -7.21% | -267% | -4.8% | 7.53% | 22.5% | 41.2% |
Price to Book | - | 42.4 x | 14.2 x | 18.6 x | 20.3 x | 15.9 x | 10.2 x |
Nbr of stocks (in thousands) | 44,793 | 60,451 | 64,131 | 71,616 | 79,544 | - | - |
Reference price 2 | 21.65 | 16.50 | 3.590 | 4.490 | 6.420 | 6.420 | 6.420 |
Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 3/6/24 | - | - | - |
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 | 820.6 | 912.6 | 1,005 |
EBITDA 1 | 4.396 | -65.12 | -91.78 | 8.168 | 47.7 | 87.42 | 111.6 |
EBIT 1 | -142.4 | -94.28 | -124.8 | -51.61 | -13.67 | 44.1 | 43.9 |
Operating Margin | -51.14% | -19.32% | -21.07% | -7.47% | -1.67% | 4.83% | 4.37% |
Earnings before Tax (EBT) 1 | - | -66.4 | -125.4 | -48.85 | -17.2 | 44.1 | 47.02 |
Net income 1 | - | -19.49 | -38.63 | -18.3 | -14.85 | 6.65 | 14.1 |
Net margin | - | -3.99% | -6.52% | -2.65% | -1.81% | 0.73% | 1.4% |
EPS 2 | - | -0.3500 | -0.6100 | -0.2700 | -0.2000 | -0.0200 | - |
Free Cash Flow 1 | 14.31 | -51.68 | -64.48 | -7.223 | 23.34 | 58.19 | 76.34 |
FCF margin | 5.14% | -10.59% | -10.89% | -1.05% | 2.84% | 6.38% | 7.59% |
FCF Conversion (EBITDA) | 325.45% | - | - | - | 48.94% | 66.56% | 68.43% |
FCF Conversion (Net income) | - | - | - | - | - | 874.98% | 541.39% |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 3/6/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 122.9 | 130.6 | 134.9 | 143.7 | 148 | 165.5 | 162.4 | 165.1 | 169.9 | 193.9 | 217.4 | 194.5 | 195.9 | 221.8 | 215.5 |
EBITDA 1 | -12.23 | -31.21 | -43.37 | -18.62 | -12.48 | -17.32 | -8.65 | 1.204 | 4.101 | 11.51 | 17.06 | 9.118 | 9.122 | 17.92 | 2.1 |
EBIT 1 | -17.7 | -37.07 | -50.05 | -25.79 | -20.6 | -28.36 | -22.08 | -14.3 | -11.7 | -3.527 | 1.532 | -5.768 | -8.223 | 2.2 | -3.338 |
Operating Margin | -14.4% | -28.39% | -37.09% | -17.94% | -13.92% | -17.14% | -13.6% | -8.66% | -6.89% | -1.82% | 0.7% | -2.97% | -4.2% | 0.99% | -1.55% |
Earnings before Tax (EBT) 1 | -17.71 | -37.22 | -50.27 | -26.01 | -20.82 | -28.27 | -21.7 | -14.01 | -10.94 | -2.192 | 3.091 | -5.248 | -7.444 | 2.2 | -1.779 |
Net income 1 | -5.3 | -10.4 | -14.7 | -8.332 | -6.613 | -8.989 | -7.26 | -5.139 | -4.179 | -1.727 | -0.727 | -3.533 | -6.65 | -1.95 | - |
Net margin | -4.31% | -7.97% | -10.89% | -5.8% | -4.47% | -5.43% | -4.47% | -3.11% | -2.46% | -0.89% | -0.33% | -1.82% | -3.39% | -0.88% | - |
EPS 2 | -0.0900 | -0.1700 | -0.2400 | -0.1300 | -0.1000 | -0.1400 | -0.1100 | -0.0800 | -0.0600 | -0.0200 | -0.0100 | -0.0500 | -0.0733 | -0.0250 | -0.0200 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/10/21 | 3/2/22 | 5/4/22 | 8/4/22 | 11/2/22 | 3/1/23 | 5/3/23 | 8/2/23 | 11/1/23 | 3/6/24 | 5/1/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | 256 | 281 | 206 | 171 | 201 | 252 | 326 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | 14.3 | -51.7 | -64.5 | -7.22 | 23.3 | 58.2 | 76.3 |
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 | 11.6 | 12.1 | 15.4 |
Capex / Sales | 0.67% | 0.79% | 0.7% | 0.19% | 1.41% | 1.33% | 1.53% |
Announcement Date | 3/10/21 | 3/2/22 | 3/1/23 | 3/6/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+68.15% | 511M | |
+9.51% | 33.04B | |
+0.36% | 23.7B | |
+22.07% | 19.89B | |
-17.26% | 19.8B | |
-15.54% | 19.32B | |
-4.41% | 16.2B | |
-1.35% | 9.54B | |
-25.04% | 7.87B | |
+7.49% | 7.22B |
- Stock Market
- Equities
- RSI Stock
- Financials Rush Street Interactive, Inc.