image
Consumer Cyclical - Auto - Manufacturers - NASDAQ - US
$ 11.36
-3.88 %
$ 12.8 B
Market Cap
-2.38
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RIVN stock under the worst case scenario is HIDDEN Compared to the current market price of 11.4 USD, Rivian Automotive, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RIVN stock under the base case scenario is HIDDEN Compared to the current market price of 11.4 USD, Rivian Automotive, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RIVN stock under the best case scenario is HIDDEN Compared to the current market price of 11.4 USD, Rivian Automotive, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RIVN

image
$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.0$11.0$11.0$10.0$10.0$9.0$9.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
4.97 B REVENUE
12.09%
-4.69 B OPERATING INCOME
18.30%
-4.75 B NET INCOME
12.63%
-1.72 B OPERATING CASH FLOW
64.73%
-1.98 B INVESTING CASH FLOW
21.15%
1.14 B FINANCING CASH FLOW
-63.71%
1.73 B REVENUE
98.40%
-661 M OPERATING INCOME
43.46%
-743 M NET INCOME
32.45%
1.18 B OPERATING CASH FLOW
235.05%
-1.39 B INVESTING CASH FLOW
-276.65%
104 M FINANCING CASH FLOW
2500.00%
Balance Sheet Rivian Automotive, Inc.
image
Current Assets 10.6 B
Cash & Short-Term Investments 7.7 B
Receivables 443 M
Other Current Assets 2.44 B
Non-Current Assets 4.83 B
Long-Term Investments 0
PP&E 4.38 B
Other Non-Current Assets 446 M
49.97 %2.87 %15.83 %28.43 %2.89 %Total Assets$15.4b
Current Liabilities 2.25 B
Accounts Payable 499 M
Short-Term Debt 0
Other Current Liabilities 1.75 B
Non-Current Liabilities 6.6 B
Long-Term Debt 379 M
Other Non-Current Liabilities 6.22 B
5.64 %19.80 %4.28 %70.28 %Total Liabilities$8.8b
EFFICIENCY
Earnings Waterfall Rivian Automotive, Inc.
image
Revenue 4.97 B
Cost Of Revenue 6.17 B
Gross Profit -1.2 B
Operating Expenses 3.49 B
Operating Income -4.69 B
Other Expenses 57 M
Net Income -4.75 B
5b5b4b4b3b3b2b2b1b1b00(1b)(1b)(2b)(2b)(3b)(3b)(4b)(4b)(5b)(5b)5b(6b)(1b)(3b)(5b)(57m)(5b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-24.14% GROSS MARGIN
-24.14%
-94.35% OPERATING MARGIN
-94.35%
-95.51% NET MARGIN
-95.51%
-72.34% ROE
-72.34%
-30.80% ROA
-30.80%
-35.67% ROIC
-35.67%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Rivian Automotive, Inc.
image
00(1b)(1b)(2b)(2b)(3b)(3b)(4b)(4b)(5b)(5b)(6b)(6b)(7b)(7b)202020202021202120222022202320232024202420252025
Net Income -4.75 B
Depreciation & Amortization 1.03 B
Capital Expenditures -1.14 B
Stock-Based Compensation 692 M
Change in Working Capital 1.17 B
Others 1.85 B
Free Cash Flow -2.86 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Rivian Automotive, Inc.
image
Wall Street analysts predict an average 1-year price target for RIVN of $16.2 , with forecasts ranging from a low of $12 to a high of $30 .
RIVN Lowest Price Target Wall Street Target
12 USD 5.63%
RIVN Average Price Target Wall Street Target
16.2 USD 42.23%
RIVN Highest Price Target Wall Street Target
30 USD 164.08%
Price
Max Price Target
Min Price Target
Average Price Target
3030252520201515101055Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Rivian Automotive, Inc.
image
Sold
0-3 MONTHS
2.55 M USD 2
3-6 MONTHS
4.96 M USD 2
6-9 MONTHS
2.15 M USD 2
9-12 MONTHS
6.94 M USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Rivian (NASDAQ: RIVN) Price Prediction and Forecast 2025-2030 for April 22 Shares of Rivian Automotive (NASDAQ:RIVN) bounced back on Tuesday, gaining 4.40% through a.m. 247wallst.com - 1 week ago
Crisis And Opportunity In Auto Makers The auto industry is in distress but not extreme distress; stable companies with low valuations like Toyota, Honda, and Li Auto are likely to outperform. Despite recent selloffs, markets remain richly priced; value investing may now have a chance to redeem itself, especially in distressed industries. Established automakers face declining margins and sales, while newer EV manufacturers see rising sales but flat or negative profits. seekingalpha.com - 1 week ago
Rivian elects Cohere's CEO to its board in latest signal the EV maker is bullish on AI Aidan Gomez, the co-founder and CEO of generative AI startup Cohere, has joined the board of EV maker Rivian, according to a regulatory filing. The appointment is the latest sign that Rivian sees promises in applying AI to its own venture while positioning itself as a software leader — and even provider — within the automotive industry. techcrunch.com - 1 week ago
Aidan Gomez Joins Rivian's Board of Directors IRVINE, Calif.--(BUSINESS WIRE)--Rivian Automotive, Inc. (NASDAQ: RIVN) today announced that Aidan Gomez has been named to its board of directors. Gomez is an experienced data scientist and Artificial Intelligence expert and serves as Co-Founder and CEO of Enterprise AI startup Cohere. “We are thrilled to welcome Aidan to the Rivian board,” said RJ Scaringe, Founder and CEO of Rivian. “Aidan has demonstrated exceptional leadership in the rapidly evolving AI industry, and his thinking and expert. businesswire.com - 1 week ago
Why Rivian Could Tank Another 50% Rivian Automotive (RIVN 0.87%) exited 2023 with as much or more momentum than its electric vehicle (EV) start-up peers, but that has slowly eroded through today. Now throw in potential tariffs because Rivian imports key parts for the vehicles it produces in the U.S., and the bears are becoming louder. fool.com - 1 week ago
Rivian Scored Big in the First Quarter. Is There More Good News To Come? Rivian (RIVN 0.87%) did something big in the fourth quarter of 2024. The goal is to keep that good news going in 2025. fool.com - 2 weeks ago
Investors Heavily Search Rivian Automotive, Inc. (RIVN): Here is What You Need to Know Recently, Zacks.com users have been paying close attention to Rivian Automotive (RIVN). This makes it worthwhile to examine what the stock has in store. zacks.com - 2 weeks ago
1 EV Stock Heading to Disaster in 2025 Shares of Rivian (RIVN 0.87%) have held up well in the market this year, but the company faces challenges from weak demand to increased competition in EVs. In this video, Travis Hoium shows why the company's uphill battle isn't over and may only get harder in 2025. fool.com - 2 weeks ago
3 Reasons to Buy Rivian Stock Like There's No Tomorrow Shares of Rivian Automotive (RIVN -3.48%) have fallen 90% from their high-water mark. They are down some 30% in 2025. fool.com - 2 weeks ago
Amid Tariff Turmoil, Volkswagen Should Go All‑In On Rivian Volkswagen should consider acquiring Rivian to widen options and prepare for worst-case scenarios, leveraging Rivian's U.S. factories and advanced software capabilities. Rivian's reduced share price and Volkswagen's existing investment make an acquisition feasible, offering scale benefits and reduced R&D expenses. Full ownership of Rivian could eliminate JV risks, enhance supplier negotiations, and integrate Volkswagen's battery technology, boosting both companies' competitive edge. seekingalpha.com - 2 weeks ago
Here's What Rivian's CEO Just Said About Trump's Tariffs American automakers are reeling after President Donald Trump imposed a 25% tariff on vehicles and parts imported from Mexico and Canada. The high tariffs mean the prices on millions of vehicles sold in the U.S. could increase. fool.com - 2 weeks ago
Rivian Automotive, Inc. (RIVN) Management presents at Bank of America Securities 2025 Automotive Summit (Transcript) Rivian Automotive, Inc. (NASDAQ:RIVN ) Bank of America Securities 2025 Automotive Summit April 16, 2025 3:50 PM ET Company Participants Claire McDonough - CFO Unidentified Analyst [Abrupt Start] everybody for joining us for second last session of our two day marathon. Very happy to have Rivian, and Claire McDonough, Chief Financial Officer. seekingalpha.com - 2 weeks ago
8. Profile Summary

Rivian Automotive, Inc. RIVN

image
COUNTRY US
INDUSTRY Auto - Manufacturers
MARKET CAP $ 12.8 B
Dividend Yield 0.00%
Description Rivian Automotive, Inc. designs, develops, manufactures, and sells electric vehicles and accessories. The company offers five-passenger pickup trucks and sports utility vehicles. It provides Rivian Commercial Vehicle platform for electric Delivery Van with collaboration with Amazon.com. The company sells its products directly to customers in the consumer and commercial markets. Rivian Automotive, Inc. was founded in 2009 and is based in San Jose, California.
Contact 14600 Myford Road, Irvine, CA, 92606 https://rivian.com
IPO Date Nov. 10, 2021
Employees 14861
Officers Mr. Timothy Francis Bei C.F.A. Vice President of Investor Relations Ms. Claire McDonough Chief Financial Officer Mr. Javier Varela Chief Operations Officer Mr. Michael J. Callahan Chief Legal Officer & Secretary Ms. Anisa Kamadoli Costa Chief Sustainability Officer Mr. Wassym Bensaid Chief Software Officer Ms. Sreela Venkataratnam Chief Accounting Officer Mr. Jeff Hammoud Chief Design Officer Mr. Robert Joseph Scaringe Ph.D. Founder, Chief Executive Officer, Chairman of the Board & Chairman of Also Inc. Mr. Jimmy Knauf Executive Vice President of Facilities