The Discounted Cash Flow (DCF) valuation of Rivian Automotive Inc (RIVN) is (302.08) USD. With the latest stock price at 13.77 USD, the upside of Rivian Automotive Inc based on DCF is -2293.7%.
Based on the latest price of 13.77 USD and our DCF valuation, Rivian Automotive Inc (RIVN) is a sell. selling RIVN stocks now will result in a potential gain of 2293.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.0% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (611.40) - (211.99) | (302.08) |
| Upside | -4540.1% - -1639.5% | -2293.7% |