Rush Street Interactive, Inc. (RSI)

Services-Miscellaneous Amusement & Recreation

Latest Price

$15.41

TTM P/E

48.16

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

1.67

P/B Ratio

9.24

Valuation metrics

EPS: $0.31

Book value / share: $0.72

Formula: √(22.5 × EPS × BVPS)

Graham Number

$2.24

85% downside

Base FCF: $135M (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

$50.69

+229% upside

EPS: $0.31

Target P/E: 48×

Formula: EPS × P/E

P/E Fair Value

$14.88

3% downside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	15.08M	$448.0M	14.15%	+6.75M	2026-06-30
Vanguard Portfolio Management LLC	5.61M	$166.0M	5.26%	+1.22M	2026-06-30
Divisadero Street Capital Management, LP	5.43M	$161.0M	5.09%	-1.00M	2026-06-30
Ameriprise Financial Inc	5.01M	$149.0M	4.71%	+665.7K	2026-06-30
Hood River Capital Management LLC	4.45M	$132.0M	4.18%	+803.2K	2026-06-30
Vanguard Capital Management LLC	4.43M	$131.0M	4.16%	+115.0K	2026-06-30
Invesco Ltd.	4.40M	$130.0M	4.13%	+4.24M	2026-06-30
Driehaus Capital Management LLC	4.34M	$129.0M	4.07%	+1.73M	2026-06-30
FMR LLC	4.00M	$118.0M	3.75%	+3.87M	2026-06-30
State Street Corp	3.88M	$115.0M	3.64%	+1.86M	2026-06-30