RVLV
Revolve Group Inc
Price:  
20.90 
USD
Volume:  
1,654,486.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RVLV Intrinsic Value

115.20 %
Upside

What is the intrinsic value of RVLV?

As of 2025-06-30, the Intrinsic Value of Revolve Group Inc (RVLV) is 44.98 USD. This RVLV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.90 USD, the upside of Revolve Group Inc is 115.20%.

The range of the Intrinsic Value is 31.71 - 87.87 USD

Is RVLV undervalued or overvalued?

Based on its market price of 20.90 USD and our intrinsic valuation, Revolve Group Inc (RVLV) is undervalued by 115.20%.

20.90 USD
Stock Price
44.98 USD
Intrinsic Value
Intrinsic Value Details

RVLV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.71 - 87.87 44.98 115.2%
DCF (Growth 10y) 37.50 - 98.85 52.05 149.0%
DCF (EBITDA 5y) 32.90 - 48.70 39.79 90.4%
DCF (EBITDA 10y) 38.30 - 56.46 46.13 120.7%
Fair Value 16.67 - 16.67 16.67 -20.25%
P/E 16.53 - 21.99 20.84 -0.3%
EV/EBITDA 20.39 - 29.72 24.06 15.1%
EPV 13.57 - 15.27 14.42 -31.0%
DDM - Stable 6.55 - 20.86 13.70 -34.4%
DDM - Multi 13.15 - 33.11 18.89 -9.6%

RVLV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,489.96
Beta 2.13
Outstanding shares (mil) 71.29
Enterprise Value (mil) 1,189.13
Market risk premium 4.60%
Cost of Equity 8.82%
Cost of Debt 5.00%
WACC 6.41%