As of 2024-12-13, the Intrinsic Value of Revolve Group Inc (RVLV) is
28.47 USD. This RVLV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.16 USD, the upside of Revolve Group Inc is
-25.40%.
The range of the Intrinsic Value is 20.76 - 50.43 USD
28.47 USD
Intrinsic Value
RVLV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.76 - 50.43 |
28.47 |
-25.4% |
| DCF (Growth 10y) |
31.13 - 75.36 |
42.65 |
11.8% |
| DCF (EBITDA 5y) |
19.00 - 24.48 |
19.85 |
-48.0% |
| DCF (EBITDA 10y) |
27.80 - 36.57 |
29.56 |
-22.5% |
| Fair Value |
6.66 - 6.66 |
6.66 |
-82.55% |
| P/E |
14.20 - 20.99 |
17.12 |
-55.1% |
| EV/EBITDA |
11.61 - 28.06 |
15.86 |
-58.4% |
| EPV |
14.92 - 17.04 |
15.98 |
-58.1% |
| DDM - Stable |
4.79 - 13.93 |
9.36 |
-75.5% |
| DDM - Multi |
10.48 - 23.87 |
14.58 |
-61.8% |
RVLV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,700.20 |
| Beta |
2.04 |
| Outstanding shares (mil) |
70.76 |
| Enterprise Value (mil) |
2,447.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.56% |
| Cost of Debt |
5.00% |
| WACC |
6.78% |