Three independent discounted-cash-flow-style models value Rush Street Interactive, Inc. every trading day. 0 of 3 currently price RSI above its market price.
| Free Cash Flow model | $-37.69 |
| Excess Profit model | $-31.86 |
| Residual Earnings model | $-0.42 |
| Dividend Discount model | — |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +23.7% |
| Net debt / EBITDA | -2.2× |
| Gross margin | +34.6% |
| Revenue CAGR | +24.2% |
| Cash conversion | 2.2× |
| Dividend yield | — |
| Buyback yield | -17.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open RSI in StockKitty