Valuation Rapid7, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-08-11 EDT			5-day change	1st Jan Change
13.38 ^USD	+15.25%		+24.12%	-11.97%

08-11	Rapid7's Slated 20% Margin From Restructuring Indicative of Annual Margin Profile Trend for Coming Years, RBC Says	MT
08-11	UBS Adjusts Rapid7 Price Target to $12 From $7, Maintains Neutral Rating	MT

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	901.8	-	-
Change	-	-70.08%	74.31%	-27.53%	-60.86%	-9.39%	-	-
Enterprise Value (EV) ¹	7,317	2,528	3,999	2,918	1,413	970	821.6	573.3
Change	-	-65.45%	58.23%	-27.04%	-51.58%	-31.35%	-15.3%	-30.23%
P/E	-44.4x	-16x	-23.2x	101x	42.2x	27.7x	27.9x	23.9x
PBR	-53.9x	-19.7x	-29.8x	144x	6.47x	3.53x	2.59x	1.98x
PEG	-	0.8x	-1.5x	-1x	-4.2x	0.8x	-34.75x	1.4x
Capitalization / Revenue	12.6x	2.94x	4.51x	3.01x	1.16x	1.07x	1.09x	1.07x
EV / Revenue	13.7x	3.69x	5.14x	3.46x	1.64x	1.16x	0.99x	0.68x
EV / EBITDA	307x	51.1x	31.6x	15.5x	8.73x	6.09x	4.92x	3.42x
EV / EBIT	963x	83.2x	39.1x	17.8x	10.4x	7.43x	5.79x	4.13x
EV / FCF	163x	62.1x	47.6x	18.9x	10.9x	7.44x	5.9x	3.63x
FCF Yield	0.61%	1.61%	2.1%	5.28%	9.21%	13.4%	17%	27.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.65	-2.13	-2.46	0.4	0.36	0.4833	0.4794	0.5604
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	535.4	685.1	777.7	844	859.8	839.1	830.3	839.5
EBITDA ¹	23.8	49.44	126.7	188.4	161.9	159.4	166.9	167.6
EBIT ¹	7.599	30.39	102.2	163.5	135.7	130.5	141.9	138.8
Net income ¹	-146.3	-124.7	-149.3	25.53	23.38	28.4	43.01	41.93
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	13.38	13.38	13.38
Nbr of stocks (in thousands)	57,167	59,236	61,447	63,207	65,481	67,401	-	-
Announcement Date	2/9/22	2/8/23	2/7/24	2/12/25	2/10/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RAPID7, INC.	44.42x	1.1x	6.47x	-.--%	776M
PALO ALTO NETWORKS, INC.	283.16x	27.16x	82.88x	-.--%	314B
CROWDSTRIKE HOLDINGS, INC.	1404x	37.71x	126.78x	-.--%	229B
FORTINET, INC.	53.17x	14.26x	37.56x	-.--%	120B
RUBRIK, INC.	-78.95x	11.79x	309.36x	-.--%	20.15B
GEN DIGITAL INC.	17.56x	4.5x	9x	1.73%	17.53B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.94x	3.75x	9.21x	-.--%	13.39B
SAILPOINT, INC.	-58x	8.22x	41.83x	-.--%	11.01B
SANGFOR TECHNOLOGIES INC.	84.72x	5.16x	73.2x	0.18%	7.86B
BLACKBERRY LIMITED	77x	8.13x	36.74x	-	5.19B
Average	184.40x	12.18x	73.30x	0.21%	73.95B
Weighted average by Cap.	563.33x	26.27x	91.08x	0.04%