Rapid7, Inc. (RPD) intrinsic value & 10-year financials
Rapid7, Inc. (RPD) has a Graham intrinsic value of $11.96 per share. At $12.61 on Oct 17, 2026, the stock trades 5% above that value. Over the last 10 fiscal years revenue grew 20.8% a year to $859.8M, with an average return on invested capital of -306.8%.
- Graham intrinsic value
- $11.96
- Share price (Oct 17, 2026)
- $12.61
- Price vs Graham value
- 5% above
- Market cap
- $819.7M
- Revenue (FY2025)
- $859.8M
- Revenue growth (10-yr CAGR)
- 20.8%
- ROIC (10-yr avg)
- -306.8%
- Free cash flow (FY2025)
- $146.2M
RPD 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $859.8M | $23.4M | $0.36 | $146.2M | 1.3% | -6.4% |
| FY2024 | $844.0M | $25.5M | $0.40 | $168.2M | 4.2% | -8.6% |
| FY2023 | $777.7M | -$149.3M | -$2.46 | $99.9M | -10.4% | 32.7% |
| FY2022 | $685.1M | -$124.7M | -$2.13 | $57.8M | -16.3% | 50.6% |
| FY2021 | $535.4M | -$146.3M | -$2.65 | $44.9M | -22.4% | 106.2% |
| FY2020 | $411.5M | -$98.8M | -$1.94 | -$8.9M | -18.0% | -2597.7% |
| FY2019 | $326.9M | -$53.8M | -$1.10 | -$30.8M | -14.1% | -464.5% |
| FY2018 | $244.1M | -$55.5M | — | -$6.7M | -21.7% | 433.1% |
| FY2017 | $200.9M | -$45.5M | — | $8.5M | -24.3% | — |
| FY2016 | $157.4M | -$49.0M | — | $4.6M | -31.2% | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Rapid7, Inc. is a consistent compounder, expanding top-line revenue at 20.8% annually over the past decade.
Rapid7, Inc. has earned high returns on invested capital, averaging 18.5% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Rapid7, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Rapid7, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $11.96 per share.