Rush Street Interactive

Online Casino Saturation And Latin American Tax Risks Will Constrain Long-Term Earnings Expansion

AnalystLowTarget

Not Invested

Community Contributor

Published

23 Dec 25

Views

23 Dec

US$26.14

AnalystLowTarget's Fair Value

US$18.00

45.2% overvalued

118.9%

-6.6%

118.9%

-6.6%

You can edit this narrative until Dec 24 12:05 AM. Then, changes will post as Updates.

Author's Valuation

US$1845.2% overvalued

AnalystLowTarget Fair Value

Valuator

Company Info

Notes

AnalystLowTarget Fair Value

US$18

45.2% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

16.64%

Historical revenue growth rate

21.97%

Hospitality revenue growth rate

0.40%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.26%

Calculation

US$38.33m

Earnings '28

64.90x

PE Ratio '28

US$2.49b

Market Cap '28

US$2.49b

Market Cap '28

108.71m

No. shares '28

US$22.88

Share Price '28

US$22.88 Share Price '28

Discounted to 2025 @ 8.33% p.a.

US$18.00

Fair Value '25