Rapid7 Inc. logo

Rapid7 Inc.

RPD | NASDAQ
Chart Builder DCF Calculator
$15.61
-$0.95 (-5.74%)
Nov 2, 2026, 12:06 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
20.14M 22.41M 23.38M 18.77M 25.52M 23.72M 23.02M 44.55M -48.62M -121.94M -149.26M -180.69M -132.81M -105.63M -124.72M -157.96M -166.93M -161.49M -146.33M -130.63M -118.47M -105.77M
Depreciation & Amortization
45.92M 46.08M 46.53M 46.79M 45.73M 45.21M 44.89M 44.87M 45.28M 46.24M 45.94M 44.98M 43.53M 41.92M 41.04M 40.58M 40.13M 36.93M 33.5M 29.8M 25.98M 24.53M
Stock-Based Compensation
89.32M 97.07M 104.34M 112.12M 110.39M 111.88M 110.47M 102.65M 101.82M 104.45M 108.08M 112.43M 119.64M 120.35M 119.9M 121.01M 119.24M 110.64M 102.58M 90.84M 78.77M 71.4M
Other Working Capital
21.61M -3.56M -8.23M -4.17M 10.08M 5.57M -7.74M -3.87M -17.42M 7.18M 8.92M 19.71M 31.59M 27.09M 40.61M 57.48M 63.41M 69.35M 82.62M 58.43M 54.9M 26.21M
Other Non-Cash Items
-29.12M -975K -3.64M 1.04M -488K 1.96M 2.94M -10.91M 53.59M 98.03M 99.17M 105.89M 45.95M 4.37M 3.89M 8.23M 6.94M 9.27M 12.57M 16.96M 20.92M 20.08M
Deferred Income Tax
-4.68M -2.91M -1.69M -2.35M -1.05M -1.05M 791K 1.84M 1.84M 1.84M n/a -1.44M -1.44M -1.44M -1.44M -3.46M -3.46M -3.46M -3.46M 737K 1.6M 1.83M
Change in Working Capital
31.35M 1.81M -15.49M 3.25M 4.94M -11.36M -10.45M -11.63M -22.85M 887K 351K -118K 22.64M 14.08M 39.54M 34.25M 46.08M 51.83M 55.06M 42.11M 32.64M 20.63M
Operating Cash Flow
152.93M 163.48M 153.42M 179.62M 185.04M 170.36M 171.67M 171.36M 131.06M 129.51M 104.28M 81.05M 97.5M 73.64M 78.2M 42.65M 41.99M 43.73M 53.92M 49.81M 41.44M 32.7M
Capital Expenditures
-12.65M -16.76M -16.04M -11.94M -9.15M -4.17M -3.42M -2.61M -1.56M -2.7M -4.37M -11.29M -16.86M -24.15M -24.92M -21.8M -18.1M -11.09M -9.01M -11.51M -12.52M -12.02M
Cash Acquisitions
-23.35M -23.35M n/a -103K -37.3M -37.3M -37.3M -37.2M n/a -808K -34.84M -34.84M -34.84M -34.03M n/a n/a -306M -308.7M -358.42M -358.42M -52.48M -175.55M
Purchase of Investments
-306.83M -394.38M -538.84M -503.04M -316.54M -293.8M -242.49M -325.31M -354.54M -365.1M -276.83M -222.29M -144.53M -96.51M -123.77M -129.27M -94.78M -120.33M -96.09M -130.65M -188.6M -160.68M
Sales Maturities Of Investments
365.82M 367.32M 351.32M 285.5M 241M 264.5M 250.5M 244.96M 217.46M 172.36M 153.16M 135.63M 126.68M 154.3M 121.3M 109.54M 120.39M 108.9M 148M 135.76M 107.86M 94.5M
Other Investing Acitivies
-11.99M -12.3M -10.37M -10M -20.87M -19.57M -20.09M -19.19M -12.73M -14.02M -15.88M -17.53M -18.17M -18.4M -17.15M -15.34M -13.71M -11.62M -9.85M -8.89M -5.93M -3.48M
Investing Cash Flow
11.18M -74.97M -209.44M -239.22M -132.26M -84.04M -46.52M -133.06M -151.37M -210.27M -178.75M -150.33M -87.72M -14.25M -39.99M -52.33M -307.66M -342.85M -325.38M -373.71M -153.12M -260.15M
Debt Repayment
n/a -45.99M -45.99M -45.99M -45.99M n/a n/a -709K 73.04M 73.04M 73.04M 73.75M n/a -12K -12K -45.66M -46.08M -49.73M 278.7M 324.33M 323.88M 523.54M
Common Stock Repurchased
-632K -585K -585K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-4.88M -6.77M -7.82M -5.07M -5.33M -4.77M -5.23M -5.44M -6.07M -6.07M -7.82M -7.05M -7.27M -7.89M -7.83M -11.72M -24.47M -25.87M -28.16M -26.43M -14.72M -13.29M
Financial Cash Flow
-124K -47.2M -45.1M -41.64M -40.17M 5.95M 5.58M 4.6M 78.94M 81.12M 79.6M 82.7M 9.93M 7.05M 7.42M -42.78M -57.04M -61.23M 264.13M 312.05M 323.97M 526.12M
Net Cash Flow
164.28M 44.58M -102.67M -99.21M 17.1M 92.75M 128.46M 39.84M 51.05M -7.04M 6.34M 14.37M 22.46M 64.39M 42.71M -58.75M -330.1M -362.44M -9.04M -12.31M 214.23M 299.37M
Free Cash Flow
140.28M 146.73M 137.39M 167.68M 175.89M 166.19M 168.25M 168.75M 129.5M 126.81M 99.91M 69.83M 80.71M 49.56M 53.36M 20.85M 23.89M 32.63M 44.91M 38.3M 28.92M 20.68M
Adj. Free Cash Flow
50.97M 49.66M 33.05M 55.55M 65.5M 54.32M 57.78M 66.1M 27.67M 22.35M -8.17M -42.6M -38.93M -70.79M -66.55M -100.16M -95.35M -78.01M -57.67M -52.54M -49.85M -50.72M
Maintenance CapEx
-11.89M -14.94M -13.35M -8.26M -4.69M -483.77K n/a n/a n/a n/a n/a -405.29K -405.29K -503.76K -503.76K -98.48K -98.48K n/a n/a -2.71M -2.71M -2.71M
Growth CapEx
-754.81K -1.81M -2.69M -3.68M -4.46M -3.68M -3.42M -2.61M -1.56M -2.7M -4.37M -10.89M -16.46M -23.65M -24.41M -21.7M -18M -11.09M -9.01M -8.8M -9.8M -9.3M
Owner Earnings
141.04M 148.54M 140.08M 171.36M 180.35M 169.87M 171.67M 171.36M 131.06M 129.51M 104.28M 80.72M 97.16M 73.21M 77.77M 42.55M 41.89M 43.73M 53.92M 47.1M 38.73M 29.98M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.