Rapid7, Inc. (NASDAQ: RPD)

Sector: Technology Industry: Software - Infrastructure CIK: 0001560327
Market Cap 912.01 Mn
P/B 7.17
P/E 48.59
P/S 1.06
ROIC (Qtr) 1.26
Div Yield % 0.00
Rev 1y % (Qtr) 1.54
Total Debt (Qtr) 970.79 Mn
Debt/Equity (Qtr) 7.63

About

Rapid7, Inc., a globally recognized cybersecurity software and services provider, operates under the stock symbol RPD and is a prominent player in the cybersecurity industry. The company's mission is to empower its customers with greater visibility and control over their attack surface through its innovative security solutions. With a substantial presence in over 151 countries, Rapid7 has solidified its position as a leading integrated security solutions provider for the extended Security Operations Center (SOC). Rapid7's platform offers customers...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 130.61M provide 8.19x coverage of short-term debt 15.96M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 180.02M provides exceptional 16.91x coverage of interest expenses 10.65M, showing strong debt service capability.
  • Robust free cash flow of 156.66M exceeds capital expenditure of 23.36M by 6.71x, indicating strong organic growth funding capability.
  • Free cash flow of 156.66M provides exceptional 14.71x coverage of interest expense 10.65M, showing strong debt service ability.
  • Robust tangible asset base of 1.02B provides 10.21x coverage of working capital 100.02M, indicating strong operational backing.

Bear case

  • Operating cash flow of 180.02M barely covers its investment activities of (239.22M), with a coverage ratio of -0.75, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (239.22M) provide weak support for R&D spending of 189.54M, which is -1.26x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 130.61M provide limited coverage of acquisition spending of (103000), which is -1268.09x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 180.02M provides insufficient coverage of deferred revenue obligations of 451.29M, which is 0.40x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 180.02M shows concerning coverage of stock compensation expenses of 112.12M, with a 1.61 ratio indicating potential earnings quality issues.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 3,563.59 Bn 33.97 12.13 60.56 Bn
2 ORCL Oracle Corp 561.87 Bn 36.43 9.21 124.39 Bn
3 PLTR Palantir Technologies Inc. 413.65 Bn 377.64 106.17 0.24 Bn
4 PANW Palo Alto Networks Inc 126.45 Bn 113.19 13.23 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 116.42 Bn -370.56 25.50 0.82 Bn
6 SNPS Synopsys Inc 86.06 Bn 64.60 12.20 14.29 Bn
7 NET Cloudflare, Inc. 62.78 Bn -609.27 31.18 3.50 Bn
8 FTNT Fortinet, Inc. 60.83 Bn 32.47 9.28 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.97 2.69
EV to Cash from Ops. EV/CFO 8.99 28.91
EV to Debt EV to Debt 1.67 19.83
EV to EBIT EV/EBIT 43.58 -9.95
EV to EBITDA EV/EBITDA 27.61 6.82
EV to Free Cash Flow [EV/FCF] EV/FCF 10.33 26.09
EV to Market Cap EV to Market Cap 1.77 0.36
EV to Revenue EV/Rev 1.88 -9.34
Price to Book Value [P/B] P/B 7.17 3.88
Price to Earnings [P/E] P/E 48.59 -10.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -0.30
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.71
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.68
Interest Coverage Int. cover (Qtr) 3.49 -14.20
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -47.22 -408.01
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -41.32 226.39
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -46.11 25.27
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -26.74 47.48
EBIT Growth (1y) % EBIT 1y % (Qtr) -37.13 20.13
EBT Growth (1y) % EBT 1y % (Qtr) -45.04 14.16
EPS Growth (1y) % EPS 1y % (Qtr) -54.69 67.50
FCF Growth (1y) % FCF 1y % (Qtr) 0.75 296.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.90 46.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.52 0.67
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.24 1.22
Current Ratio Curr Ratio (Qtr) 1.19 2.59
Debt to Equity Ratio Debt/Equity (Qtr) 7.63 -0.96
Interest Cover Ratio Int Coverage (Qtr) 3.49 -14.20
Times Interest Earned Times Interest Earned (Qtr) 3.49 -14.20
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 9.60 -548.16
EBIT Margin % EBIT Margin % (Qtr) 4.32 -199.84
EBT Margin % EBT Margin % (Qtr) 3.08 -607.20
Gross Margin % Gross Margin % (Qtr) 70.40 51.88
Net Profit Margin % Net Margin % (Qtr) 2.20 -610.00