REVG
REV Group Inc
Price:  
31.25 
USD
Volume:  
741,468.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

REVG Intrinsic Value

90.00 %
Upside

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

31.25 USD
Stock Price
59.37 USD
Intrinsic Value
Intrinsic Value Details

REVG Intrinsic Value - Valuation Summary

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%

REVG Intrinsic Value - Key Valuation Metrics

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%