Rapid7, Inc.
$1.29B- Market cap
- $742.76M
- Debt
- +$1.03B
- Cash
- −$474.67M
Capital structure 42% equity / 58% debt · EV / Revenue 1.51x · EV / EBITDA 15.89x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $742.76M · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2025 · Mkt cap
Decision snapshot: RPD stock price near parity vs ALGT $11.02 current versus $10.46 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at ALGT's multiple
Implied fair value · at RPD's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: RPD FY 2025 (ended Dec 31, 2025) · ALGT FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 42% equity / 58% debt · EV / Revenue 1.51x · EV / EBITDA 15.89x
Capital structure 54% equity / 46% debt · EV / Revenue 1.21x · EV / EBITDA 13.33x
ALGT carries the larger enterprise value at $3.15B against $1.29B; ALGT trades on the lower EV / Revenue multiple (1.21x vs 1.51x); ALGT on the lower EV / EBITDA (13.33x vs 15.89x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
RAPID7, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Allegiant Travel Co · implied price per share
Bear
-$52.81
Base
-$52.25
Bull
-$51.53
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
6.63x
1.73x
Net debt / EBITDA
Leverage against operating earnings
6.77x
4.28x
Cash and equivalents
Liquid reserves on the balance sheet
$474.67M
$805.66M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Palo Alto Networks Inc
RPD vs PANW
Okta, Inc.
RPD vs OKTA
CrowdStrike Holdings, Inc.
RPD vs CRWD
Fortinet, Inc.
RPD vs FTNT
QUALYS, INC.
RPD vs QLYS
JETBLUE AIRWAYS CORP
RPD vs JBLU
ALASKA AIR GROUP, INC.
RPD vs ALK
SOUTHWEST AIRLINES CO
RPD vs LUV
American Airlines Group Inc.
RPD vs AAL
$1.03B
$1.82B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.