Discounted Cash Flow
Rush Street Interactive, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2019 | $63.7m | $-22.4m | $-2.9m | -35.3% | — |
| 2020 | $278.5m (337.4%) | $-138.2m (-515.8%) | $14.3m (595.2%) | -49.6% (-40.8%) | $0.02 |
| 2021 | $488.1m (75.3%) | $-51.6m (62.7%) | $-52.0m (-463.7%) | -10.6% (78.7%) | $-0.35 (-1850.0%) |
| 2022 | $592.2m (21.3%) | $-95.7m (-85.5%) | $-64.5m (-23.9%) | -16.2% (-52.9%) | $-0.61 (-74.3%) |
| 2023 | $691.2m (16.7%) | $-41.8m (56.4%) | $-7.2m (88.8%) | -6.0% (62.6%) | $-0.27 (55.7%) |
| 2024 | $924.1m (33.7%) | $4.8m (111.6%) | $105.5m (1560.9%) | 0.5% (108.7%) | $0.03 (111.1%) |
| 2025 | $1.1b (22.8%) | $40.7m (740.0%) | $164.2m (55.6%) | 3.6% (584.2%) | $0.35 (1066.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.