investorscraft@gmail.com

Intrinsic ValueRush Street Interactive, Inc. (RSI)

Previous Close$17.67
Intrinsic Value
Upside potential
Previous Close
$17.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rush Street Interactive, Inc. operates as a digital gaming and online casino platform, primarily focusing on regulated markets in the U.S. and Latin America. The company generates revenue through its proprietary online casino and sports betting platforms, offering real-money gaming experiences. Its core products include online slots, table games, and sports wagering, supported by a user-friendly interface and localized content tailored to regional preferences. Rush Street Interactive distinguishes itself through a strong compliance framework, targeting markets with clear regulatory oversight to ensure sustainable growth. The company competes in a highly fragmented industry dominated by larger players but has carved a niche by prioritizing customer trust and operational efficiency. Its market positioning emphasizes agility in adapting to regulatory changes and leveraging partnerships with land-based casinos to enhance its digital offerings. This strategy allows Rush Street Interactive to maintain a competitive edge in emerging markets while mitigating risks associated with regulatory uncertainty.

Revenue Profitability And Efficiency

Rush Street Interactive reported revenue of $924.1 million for FY 2024, reflecting its growing presence in online gaming. Net income stood at $2.4 million, with diluted EPS of $0.03, indicating modest profitability. Operating cash flow was robust at $106.4 million, supported by efficient working capital management. Capital expenditures were minimal at $-0.9 million, suggesting a lean operational model focused on scalability.

Earnings Power And Capital Efficiency

The company’s ability to generate positive net income and operating cash flow highlights its improving earnings power. With a capital-light model, Rush Street Interactive demonstrates efficient use of resources, reinvesting selectively to expand its digital footprint. The low debt level of $4.6 million further underscores prudent capital allocation, allowing flexibility for strategic initiatives.

Balance Sheet And Financial Health

Rush Street Interactive maintains a strong liquidity position, with $229.2 million in cash and equivalents against minimal total debt of $4.6 million. This conservative balance sheet structure provides ample cushion for operational needs and growth investments. The absence of significant leverage enhances financial stability, particularly in a cyclical industry.

Growth Trends And Dividend Policy

The company’s revenue growth reflects expansion in regulated gaming markets, though profitability remains nascent. Rush Street Interactive does not currently pay dividends, opting to reinvest cash flows into market penetration and technology enhancements. Future growth will likely hinge on regulatory tailwinds and the scalability of its platform in new jurisdictions.

Valuation And Market Expectations

With a market capitalization derived from 81.8 million shares outstanding, investor expectations appear balanced between growth potential and regulatory risks. The modest EPS suggests the market values Rush Street Interactive for its long-term positioning rather than near-term earnings. Valuation metrics will likely hinge on sustained top-line growth and margin improvement.

Strategic Advantages And Outlook

Rush Street Interactive’s strategic focus on regulated markets and partnerships with established casino operators provides a defensible moat. The outlook remains cautiously optimistic, contingent on regulatory expansions and execution in high-growth regions. The company’s ability to maintain profitability while scaling will be critical to its long-term success in a competitive landscape.

Sources

Company filings, CIK 0001793659

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount