Red Violet, Inc.

Red Violet, Inc.

RDVTยทNASDAQ

$53.36

-6.0%
TechnologySoftware - Application

Red Violet, Inc., a software and services company, specializes in proprietary technologies and applying analytical capabilities to deliver identity intelligence in the United States. It offers idiCORE, an investigative solution used to address various organizational challenges, which include due diligence, risk mitigation, identity authentication, and regulatory compliance; and FOREWARN, an app-based solution that provides instant knowledge before face-to-face engagement with a consumer, as well as helps professionals to identify and mitigate risk. The company serves financial services, insurance, healthcare, retail, and telecommunication companies; law enforcement and government agencies; and collections, corporate security, and investigative firms, as well as solutions used for purposes, such as risk mitigation, due diligence, fraud detection and prevention, regulatory compliance, and customer acquisition. It markets its products and services through value-added distributors, resellers, and strategic partners; and trade shows and seminars, advertising, public relations, distribution of sales literature, and product specifications and ongoing communication with prospective customers, distributors, resellers, strategic partners, and installed base of current customers, as well as through direct sales. Red Violet, Inc. was incorporated in 2017 and is headquartered in Boca Raton, Florida.

At a Glance

Live Snapshot
Market Cap$752.85M
EPS0.9400
P/E Ratio56.77
Earnings Date08/05/2026
Red Violet, Inc.

Red Violet, Inc. Fair Value Envelope

RDVT ยท NASDAQ

Our analysis suggests that RDVT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $53.36, this represents a potential HIDDEN relative to our calculated worth for Red Violet, Inc..

Intrinsic Value
Current Price: $53.36

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.1B
+ Cash & Equivalents$43.6M
Firm Value$2.2B
- Debt$2.8M
Equity Value$2.2B
/ Shares Outstanding13,971,800B
DCF Value$155
UNDERVALUED BY 190%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$35.5M
$43.0M
$52.0M
$62.9M
$76.1M
$92.1M
$111.4M
$134.8M
$163.1M
$197.4M
Maintenance CapEx
-$136.2K
-$164.8K
-$199.5K
-$241.3K
-$292.0K
-$353.3K
-$427.5K
-$517.2K
-$625.8K
-$757.2K
Owner Earnings
$35.4M
$42.8M
$51.8M
$62.7M
$75.8M
$91.7M
$111.0M
$134.3M
$162.5M
$196.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$32.8M
$36.7M
$41.1M
$46.1M
$51.6M
$57.8M
$64.8M
$72.6M
$81.3M
$91.1M
Terminal Value represents 72.9% of Enterprise Value