What is Rapid7, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Rapid7, Inc.'s reported free cash flow gives $80.87 per share. The share price was $11.62 on September 25, 2026, 86% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $51.71 | +345% |
| Base | 15.0% | 9.0% | $80.87 | +596% |
| Bull | 20.0% | 8.0% | $135.18 | +1,063% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $102.95 | $109.84 | $118.25 | $128.77 | $142.30 |
| 8.0% | $86.37 | $90.83 | $96.11 | $102.44 | $110.18 |
| 9.0% | $74.30 | $77.35 | $80.87 | $84.98 | $89.84 |
| 10.0% | $65.15 | $67.32 | $69.78 | $72.59 | $75.83 |
| 11.0% | $57.99 | $59.58 | $61.36 | $63.36 | $65.62 |
Where the presets come from
Base: years 1 to 5 grow at Rapid7, Inc.'s revenue growth rate over the last 5 fiscal years (15.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions