As of 2025-05-28, the Intrinsic Value of Revolve Group Inc (RVLV) is 29.83 USD. This RVLV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.99 USD, the upside of Revolve Group Inc is 49.20%.
The range of the Intrinsic Value is 21.81 - 52.92 USD
Based on its market price of 19.99 USD and our intrinsic valuation, Revolve Group Inc (RVLV) is undervalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.81 - 52.92 | 29.83 | 49.2% |
| DCF (Growth 10y) | 24.55 - 56.67 | 32.91 | 64.6% |
| DCF (EBITDA 5y) | 27.03 - 49.55 | 31.71 | 58.6% |
| DCF (EBITDA 10y) | 29.17 - 53.63 | 34.74 | 73.8% |
| Fair Value | 16.35 - 16.35 | 16.35 | -18.20% |
| P/E | 20.10 - 27.89 | 21.56 | 7.9% |
| EV/EBITDA | 17.54 - 36.61 | 27.43 | 37.2% |
| EPV | 11.22 - 13.96 | 12.59 | -37.0% |
| DDM - Stable | 4.33 - 14.44 | 9.39 | -53.0% |
| DDM - Multi | 7.68 - 21.48 | 11.50 | -42.4% |
| Market Cap (mil) | 1,425.49 |
| Beta | 1.99 |
| Outstanding shares (mil) | 71.31 |
| Enterprise Value (mil) | 1,168.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.78% |
| Cost of Debt | 5.00% |
| WACC | 7.39% |