Is RVLV undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Revolve Group Inc (RVLV) is 35.17 USD. This RVLV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.31 USD, the upside of Revolve Group Inc is 57.60%. This means that RVLV is undervalued by 57.60%.
The range of the Intrinsic Value is 26.74 - 55.21 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.74 - 55.21 | 35.17 | 57.6% |
| DCF (Growth 10y) | 30.36 - 59.12 | 38.92 | 74.4% |
| DCF (EBITDA 5y) | 24.39 - 34.39 | 30.28 | 35.7% |
| DCF (EBITDA 10y) | 28.26 - 39.07 | 34.40 | 54.2% |
| Fair Value | 16.37 - 16.37 | 16.37 | -26.63% |
| P/E | 23.27 - 28.50 | 25.42 | 14.0% |
| EV/EBITDA | 14.74 - 26.98 | 20.40 | -8.5% |
| EPV | 12.69 - 14.14 | 13.42 | -39.9% |
| DDM - Stable | 5.74 - 15.14 | 10.44 | -53.2% |
| DDM - Multi | 10.84 - 22.62 | 14.70 | -34.1% |
| Market Cap (mil) | 1,589.14 |
| Beta | 2.17 |
| Outstanding shares (mil) | 71.23 |
| Enterprise Value (mil) | 1,332.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.31% |
| Cost of Debt | 5.00% |
| WACC | 6.66% |