|
Real-time Estimate
Cboe BZX
18:36:44 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 16.38 USD | -4.10% |
|
+9.19% | +7.11% |
| 10-02 | Rapid7 Launches Rapid7 Intelligence Platform to Block Cyber Threats | MT |
| 10-02 | Rapid7, Inc. Launches Rapid7 Intelligence to Harness Threat Data Against Attackers | CI |
Company Valuation: Rapid7, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,728 | 2,013 | 3,509 | 2,543 | 995.3 | 1,151 | - | - |
| Change | - | -70.08% | 74.31% | -27.53% | -60.86% | 15.66% | - | - |
| Enterprise Value (EV) 1 | 7,317 | 2,528 | 3,999 | 2,918 | 1,413 | 1,219 | 1,071 | 822.7 |
| Change | - | -65.45% | 58.23% | -27.04% | -51.58% | -13.7% | -12.17% | -23.19% |
| P/E | -44.4x | -16x | -23.2x | 101x | 42.2x | 35.7x | 33.7x | 34.1x |
| PBR | -53.9x | -19.7x | -29.8x | 144x | 6.47x | 4.7x | 3.31x | 2.53x |
| PEG | - | 0.8x | -1.5x | -1x | -4.2x | 1.1x | 5.87x | -28.13x |
| Capitalization / Revenue | 12.6x | 2.94x | 4.51x | 3.01x | 1.16x | 1.37x | 1.37x | 1.35x |
| EV / Revenue | 13.7x | 3.69x | 5.14x | 3.46x | 1.64x | 1.45x | 1.27x | 0.97x |
| EV / EBITDA | 307x | 51.1x | 31.6x | 15.5x | 8.73x | 7.7x | 6.39x | 4.84x |
| EV / EBIT | 963x | 83.2x | 39.1x | 17.8x | 10.4x | 9.34x | 7.5x | 5.73x |
| EV / FCF | 163x | 62.1x | 47.6x | 18.9x | 10.9x | 9.38x | 7.58x | 5.49x |
| FCF Yield | 0.61% | 1.61% | 2.1% | 5.28% | 9.21% | 10.7% | 13.2% | 18.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -2.65 | -2.13 | -2.46 | 0.4 | 0.36 | 0.479 | 0.5065 | 0.5004 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 535.4 | 685.1 | 777.7 | 844 | 859.8 | 839.2 | 843 | 851.5 |
| EBITDA 1 | 23.8 | 49.44 | 126.7 | 188.4 | 161.9 | 158.5 | 167.7 | 170 |
| EBIT 1 | 7.599 | 30.39 | 102.2 | 163.5 | 135.7 | 130.6 | 142.7 | 143.7 |
| Net income 1 | -146.3 | -124.7 | -149.3 | 25.53 | 23.38 | 30.67 | 46.64 | 38.06 |
| Net Debt 1 | 588.6 | 514.7 | 490.7 | 375.3 | 417.6 | 68.2 | -80.18 | -328.5 |
| Reference price 2 | 117.69 | 33.98 | 57.10 | 40.23 | 15.20 | 17.08 | 17.08 | 17.08 |
| Nbr of stocks (in thousands) | 57,167 | 59,236 | 61,447 | 63,207 | 65,481 | 67,401 | - | - |
| Announcement Date | 2/9/22 A | 2/8/23 A | 2/7/24 A | 2/12/25 A | 2/10/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.66x | 1.45x | 7.7x | -.--% | 1.15B | |
| 26.66x | 9.93x | 16.07x | 0.73% | 3,937B | |
| 126.4x | 55.99x | 91.27x | -.--% | 472B | |
| 20.92x | 5.96x | 10.36x | 1.43% | 423B | |
| 241.46x | 21.55x | 63.1x | -.--% | 312B | |
| 2611.5x | 43.74x | 143.09x | -.--% | 268B | |
| 28.9x | 5.91x | 18.36x | 1.29% | 269B | |
| 74.96x | 6.92x | 18.48x | -.--% | 114B | |
| 43.13x | 11.92x | 30.6x | -.--% | 102B | |
| 486.47x | 20.33x | 80.41x | -.--% | 95.46B | |
| Average | 369.60x | 18.37x | 47.94x | 0.34% | 599.33B | |
| Weighted average by Cap. | 169.48x | 15.35x | 31.14x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RPD Stock
- Valuation Rapid7, Inc.
Select your edition
All financial news and data tailored to specific country editions
