Valuation Rapid7, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 13/05/2026 am IST			5-day change	1st Jan Change
6.570 ^USD	+3.14%		-1.65%	-56.78%

12/05	Rapid7 launches cyber governance, risk, and compliance (GRC) early access program to unify security data, risk context, and compliance workflows	RE
06/05	Rapid7, Qualys Q1 Upside Driven by AI Push But Outlooks Limit Sentiment, Morgan Stanley Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,728	2,013	3,509	2,543	995.3	439.1	-	-
Change	-	-70.08%	74.31%	-27.53%	-60.86%	-55.89%	-	-
Enterprise Value (EV) ¹	7,317	2,528	3,999	2,918	1,413	563.2	241.2	17.71
Change	-	-65.45%	58.23%	-27.04%	-51.58%	-60.14%	-57.18%	-92.66%
P/E ratio	-44.4x	-16x	-23.2x	101x	42.2x	24.3x	19.1x	12.4x
PBR	-53.9x	-19.7x	-29.8x	144x	-	1.86x	1.31x	1.03x
PEG	-	0.8x	-1.5x	-1x	-4.2x	-1x	0.7x	0.2x
Capitalization / Revenue	12.6x	2.94x	4.51x	3.01x	1.16x	0.52x	0.52x	0.52x
EV / Revenue	13.7x	3.69x	5.14x	3.46x	1.64x	0.67x	0.29x	0.02x
EV / EBITDA	307x	51.1x	31.6x	15.5x	8.73x	4.01x	1.63x	0.12x
EV / EBIT	963x	83.2x	39.1x	17.8x	10.4x	4.92x	2.01x	0.14x
EV / FCF	163x	62.1x	47.6x	18.9x	10.9x	4.32x	1.82x	0.13x
FCF Yield	0.61%	1.61%	2.1%	5.28%	9.21%	23.2%	55.1%	796%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.65	-2.13	-2.46	0.4	0.36	0.2699	0.3445	0.5314
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	535.4	685.1	777.7	844	859.8	838.7	836.7	842.7
EBITDA ¹	23.8	49.44	126.7	188.4	161.9	140.5	147.5	143.6
EBIT ¹	7.599	30.39	102.2	163.5	135.7	114.5	119.9	125
Net income ¹	-146.3	-124.7	-149.3	25.53	23.38	21.57	29.31	40.14
Net Debt ¹	588.6	514.7	490.7	375.3	417.6	124.1	-197.9	-421.4
Reference price ²	117.690	33.980	57.100	40.230	15.200	6.570	6.570	6.570
Nbr of stocks (in thousands)	57,167	59,236	61,447	63,207	65,481	66,831	-	-
Announcement Date	09/02/22	08/02/23	07/02/24	12/02/25	10/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RAPID7, INC.	24.34x	0.67x	4.01x	-.--%	44Cr
PALO ALTO NETWORKS, INC.	109.2x	15.11x	48.81x	-.--%	17TCr
FORTINET, INC.	41.02x	10.07x	27.7x	-.--%	8.34TCr
CYBERARK SOFTWARE LTD.	-192.38x	14.69x	55.69x	-.--%	2.06TCr
GEN DIGITAL INC.	19.86x	4.2x	8.23x	2.3%	1.33TCr
RUBRIK, INC.	-39.37x	7.28x	423.63x	-.--%	1.24TCr
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	14.97x	3.21x	7.81x	-.--%	1.21TCr
SANGFOR TECHNOLOGIES INC.	92.14x	5.17x	77.08x	0.25%	809.68Cr
SAILPOINT, INC.	-33.18x	4.8x	25.19x	-.--%	658.55Cr
BLACKBERRY LIMITED	44.3x	5.79x	28.7x	-	364.59Cr
Average	8.09x	7.10x	70.68x	0.28%	3.36TCr
Weighted average by Cap.	57.22x	12.12x	54.73x	0.1%