Is REVG undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of REV Group Inc (REVG) is 59.37 USD. This REVG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.25 USD, the upside of REV Group Inc is 90.00%. This means that REVG is undervalued by 90.00%.
The range of the Intrinsic Value is 47.98 - 78.26 USD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 47.98 - 78.26 | 59.37 | 90.0% |
DCF (Growth 10y) | 53.61 - 85.82 | 65.80 | 110.6% |
DCF (EBITDA 5y) | 59.61 - 75.34 | 68.26 | 118.4% |
DCF (EBITDA 10y) | 60.67 - 82.27 | 71.31 | 128.2% |
Fair Value | 45.04 - 45.04 | 45.04 | 44.12% |
P/E | 17.87 - 54.41 | 36.80 | 17.7% |
EV/EBITDA | 20.96 - 58.81 | 37.57 | 20.2% |
EPV | 9.53 - 14.83 | 12.18 | -61.0% |
DDM - Stable | 10.45 - 22.11 | 16.28 | -47.9% |
DDM - Multi | 58.31 - 84.43 | 68.30 | 118.5% |
Market Cap (mil) | 1,615.00 |
Beta | 1.81 |
Outstanding shares (mil) | 51.68 |
Enterprise Value (mil) | 1,723.40 |
Market risk premium | 4.60% |
Cost of Equity | 10.20% |
Cost of Debt | 7.07% |
WACC | 9.95% |