Rapid7, Inc. (RPD)

Services-Prepackaged Software

Latest Price

$16.56

TTM P/E

53.42

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

2.94

P/B Ratio

5.63

Valuation metrics

EPS: $0.36

Book value / share: $2.35

Formula: √(22.5 × EPS × BVPS)

Graham Number

$4.36

75% downside

Base FCF: $100M (median of recent 5yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$120.13

+583% upside

EPS: $0.36

Target P/E: 57×

Formula: EPS × P/E

P/E Fair Value

$20.52

+17% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	9.01M	$72.0M	13.39%	+2.43M	2026-06-30
JANA Partners Management, LP	6.75M	$54.0M	10.03%	+6.3K	2026-06-30
UBS Group AG	4.06M	$32.0M	6.03%	+985.7K	2026-06-30
Vanguard Portfolio Management LLC	4.02M	$32.0M	5.97%	-1.14M	2026-06-30
Vanguard Capital Management LLC	2.76M	$22.0M	4.10%	+81.2K	2026-06-30
Two Sigma Investments, LP	2.72M	$22.0M	4.04%	--	2026-06-30
State Street Corp	2.52M	$20.0M	3.74%	+405.6K	2026-06-30
AQR Capital Management LLC	1.91M	$15.0M	2.83%	+1.18M	2026-06-30
D. E. Shaw & Co., Inc.	1.74M	$14.0M	2.59%	+1.27M	2026-06-30
Citadel Advisors LLC	1.72M	$13.0M	2.56%	+1.01M	2026-06-30