image
Consumer Cyclical - Auto - Manufacturers - NASDAQ - US
$ 11.84
2.07 %
$ 13.3 B
Market Cap
-2.52
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one RIVN stock under the worst case scenario is HIDDEN Compared to the current market price of 11.8 USD, Rivian Automotive, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one RIVN stock under the base case scenario is HIDDEN Compared to the current market price of 11.8 USD, Rivian Automotive, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one RIVN stock under the best case scenario is HIDDEN Compared to the current market price of 11.8 USD, Rivian Automotive, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
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%
-1.1 B NET INCOME
24.50%
-876 M OPERATING CASH FLOW
-16.18%
501 M INVESTING CASH FLOW
202.45%
4 M FINANCING CASH FLOW
-99.61%
Balance Sheet Rivian Automotive, Inc.
image
Current Assets 12.3 B
Cash & Short-Term Investments 9.37 B
Receivables 161 M
Other Current Assets 2.78 B
Non-Current Assets 4.46 B
Long-Term Investments 0
PP&E 4.23 B
Other Non-Current Assets 235 M
Current Liabilities 2.49 B
Accounts Payable 981 M
Short-Term Debt 88 M
Other Current Liabilities 1.42 B
Non-Current Liabilities 5.15 B
Long-Term Debt 4.83 B
Other Non-Current Liabilities 319 M
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
RATIOS
-24.14% GROSS MARGIN
-24.14%
-94.35% OPERATING MARGIN
-94.35%
-95.51% NET MARGIN
-95.51%
0.00% ROE
0.00%
0.00% ROA
0.00%
0.00% ROIC
0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Rivian Automotive, Inc.
image
Net Income -4.75 B
Depreciation & Amortization 1.03 B
Capital Expenditures -1.14 B
Stock-Based Compensation 692 M
Change in Working Capital 0
Others 1.31 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 $15.9 , with forecasts ranging from a low of $9 to a high of $30 .
RIVN Lowest Price Target Wall Street Target
9 USD -23.99%
RIVN Average Price Target Wall Street Target
15.9 USD 34.55%
RIVN Highest Price Target Wall Street Target
30 USD 153.38%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Rivian Automotive, Inc.
image
Sold
0-3 MONTHS
3.99 M USD 2
3-6 MONTHS
3.18 M USD 2
6-9 MONTHS
6.95 M USD 2
9-12 MONTHS
702 K USD 3
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
Date Value Insider Amount Avg Price
1 week ago
Feb 19, 2025
Sell 41.9 K USD
McDonough Claire
Chief Financial Officer
- 2941
14.2505 USD
1 week ago
Feb 19, 2025
Sell 55.8 K USD
McDonough Claire
Chief Financial Officer
- 3915
14.2652 USD
1 month ago
Jan 21, 2025
Sell 491 K USD
Scaringe Robert J
Chief Executive Officer
- 35713
13.7601 USD
1 month ago
Jan 06, 2025
Sell 1.16 M USD
Scaringe Robert J
Chief Executive Officer
- 71429
16.1712 USD
2 months ago
Dec 23, 2024
Sell 991 K USD
Scaringe Robert J
Chief Executive Officer
- 71429
13.878 USD
2 months ago
Dec 16, 2024
Sell 278 K USD
McDonough Claire
Chief Financial Officer
- 18501
15 USD
2 months ago
Dec 12, 2024
Sell 975 K USD
Scaringe Robert J
Chief Executive Officer
- 71429
13.6527 USD
3 months ago
Nov 26, 2024
Sell 98.8 K USD
McDonough Claire
Chief Financial Officer
- 8097
12.2 USD
3 months ago
Nov 25, 2024
Sell 938 K USD
Scaringe Robert J
Chief Executive Officer
- 83334
11.25 USD
3 months ago
Nov 18, 2024
Sell 32.2 K USD
McDonough Claire
Chief Financial Officer
- 3210
10.03 USD
5 months ago
Sep 23, 2024
Sell 970 K USD
Scaringe Robert J
Chief Executive Officer
- 83333
11.6351 USD
5 months ago
Sep 12, 2024
Sell 1.14 M USD
Scaringe Robert J
Chief Executive Officer
- 83333
13.6802 USD
6 months ago
Aug 16, 2024
Sell 43.6 K USD
McDonough Claire
Chief Financial Officer
- 3210
13.57 USD
7 months ago
Jul 22, 2024
Sell 608 K USD
Scaringe Robert J
Chief Executive Officer
- 35716
17.0204 USD
7 months ago
Jul 12, 2024
Sell 3.6 M USD
Scaringe Robert J
Chief Executive Officer
- 200000
18.0011 USD
7 months ago
Jul 08, 2024
Sell 1.07 M USD
Scaringe Robert J
Chief Executive Officer
- 71429
14.975 USD
8 months ago
Jun 25, 2024
Sell 804 K USD
Scaringe Robert J
Chief Executive Officer
- 71429
11.25 USD
8 months ago
Jun 10, 2024
Sell 821 K USD
Scaringe Robert J
Chief Executive Officer
- 71429
11.4924 USD
9 months ago
May 16, 2024
Sell 32.9 K USD
McDonough Claire
Chief Financial Officer
- 3210
10.25 USD
11 months ago
Mar 11, 2024
Sell 414 K USD
Baker Jeff
Chief Accounting Officer
- 31425
13.1812 USD
11 months ago
Mar 08, 2024
Sell 255 K USD
Gruner Kjell
Chief Commercial Officer
- 19935
12.81 USD
1 year ago
Feb 16, 2024
Sell 47.7 K USD
McDonough Claire
Chief Financial Officer
- 2946
16.2 USD
1 year ago
Nov 16, 2023
Sell 55.8 K USD
McDonough Claire
Chief Financial Officer
- 3265
17.08 USD
1 year ago
Sep 15, 2023
Sell 79.1 K USD
McDonough Claire
Chief Financial Officer
- 3265
24.24 USD
1 year ago
Jun 08, 2023
Sell 49.7 K USD
McDonough Claire
Chief Financial Officer
- 3625
13.71 USD
1 year ago
Jun 06, 2023
Sell 291 K USD
Baker Jeff
Chief Accounting Officer
- 20000
14.53 USD
1 year ago
Jun 01, 2023
Sell 453 K USD
Baker Jeff
Chief Accounting Officer
- 30798
14.7011 USD
2 years ago
Feb 15, 2023
Sell 39.7 K USD
McDonough Claire
Chief Financial Officer
- 2090
18.9923 USD
2 years ago
Feb 16, 2023
Sell 60.3 K USD
McDonough Claire
Chief Financial Officer
- 2902
20.78 USD
2 years ago
Feb 15, 2023
Sell 44.3 K USD
Baker Jeff
Chief Accounting Officer
- 2331
18.9849 USD
2 years ago
Nov 15, 2022
Sell 58.1 K USD
Baker Jeff
Chief Accounting Officer
- 1689
34.38 USD
2 years ago
Nov 15, 2022
Sell 438 K USD
McDonough Claire
Chief Financial Officer
- 12500
35 USD
2 years ago
Nov 15, 2022
Sell 59.6 K USD
McDonough Claire
Chief Financial Officer
- 1735
34.38 USD
2 years ago
Nov 16, 2022
Sell 112 K USD
McDonough Claire
Chief Financial Officer
- 3257
34.28 USD
2 years ago
Aug 15, 2022
Sell 65.3 K USD
Baker Jeff
Chief Accounting Officer
- 1753
37.2744 USD
2 years ago
May 26, 2022
Bought 1.17 M USD
FLATLEY JAY T
director:
+ 40000
29.31 USD
2 years ago
May 16, 2022
Sell 154 K USD
Baker Jeff
Chief Accounting Officer
- 6034
25.5609 USD
2 years ago
May 16, 2022
Sell 22.8 K USD
Behl Jiten
Chief Growth Officer
- 892
25.5612 USD
2 years ago
May 16, 2022
Bought 1.06 M USD
Scaringe Robert J
Chief Executive Officer
+ 41000
25.7772 USD
2 years ago
May 13, 2022
Sell 188 M USD
FORD MOTOR CO
director:
- 7000000
26.8808 USD
2 years ago
May 09, 2022
Sell 214 M USD
FORD MOTOR CO
director:
- 8000000
26.8 USD
3 years ago
Nov 15, 2021
Bought 1 M USD
Thomas-Graham Pamela
Director
+ 12821
78 USD
3 years ago
Nov 15, 2021
Bought 936 K USD
MARCARIO ROSE M
Director
+ 12000
78 USD
3 years ago
Nov 15, 2021
Bought 1.56 M USD
Baker Jeff
Chief Accounting Officer
+ 20000
78 USD
3 years ago
Nov 15, 2021
Bought 10 M USD
Scaringe Robert J
Chief Executive Officer
+ 128175
78 USD
3 years ago
Nov 15, 2021
Bought 1.56 M USD
FLATLEY JAY T
Director
+ 20000
78 USD
3 years ago
Nov 15, 2021
Bought 191 K USD
McDonough Claire
Chief Financial Officer
+ 2450
78 USD
3 years ago
Nov 15, 2021
Bought 1.56 M USD
Boone Karen
Director
+ 20000
78 USD
3 years ago
Nov 15, 2021
Bought 663 K USD
Schwartz Sanford Harold
Director
+ 8500
78 USD
3 years ago
Nov 15, 2021
Bought 655 K USD
Behl Jiten
Chief Growth Officer
+ 8400
78 USD
3 years ago
Nov 15, 2021
Bought 280 K USD
Krawiec Peter
Director
+ 3590
78 USD
7. News
Rivian Stock Slips on Low Delivery Guidance Rivian Automotive Inc (NASDAQ:RIVN) stock is down 5.1% to trade at $12.90 at last glance, as investors brush off the company's better-than-expected fourth-quarter earnings and its first "positive gross profit. schaeffersresearch.com - 1 week ago
Why Rivian stock price is crashing Rivian has so far had an auspicious start to 2025. finbold.com - 1 week ago
SEC Drops COIN Lawsuit, CELH Soars, RIVN Slides on Earnings Beat A mixed holiday week started its final day with mixed direction. One green shoot was seen in Coinbase (COIN) after the SEC dropped its lawsuit against the company. youtube.com - 1 week ago
Rivian posts first gross profit but cuts 2025 delivery outlook Rivian Automotive Inc (NASDAQ:RIVN) reported a first-ever gross profit of $170 million in the fourth quarter of fiscal year 2024, surpassing analysts' expectations with total revenue of $1.73 billion, driven by strong demand for its updated product lineup and increased software and services revenue. The electric vehicle (EV) manufacturer attributed its positive gross profit to a $31,000 reduction in the cost of goods sold per vehicle and an increase in average selling price to $86,000, reflecting higher sales of its premium R1 and tri-motor models. proactiveinvestors.com - 1 week ago
RIVN Hits Q4 Gross Profit Goal but Expects 2025 Sales Dip: How to Play California-based EV startup Rivian Automotive RIVN reported fourth-quarter 2024 results yesterday, with revenues beating expectations and rising year over year. The company's revenues reached a record high, driven by higher sales of regulatory credits, growth in software and services and a boost in R1 average prices with the Tri-Motor option now available. zacks.com - 1 week ago
Rivian Announces It's in Trouble Electric vehicle (EV) maker Rivian Automotive Inc. (NASDAQ: RIVN) announced that its most recent quarter was solid. 247wallst.com - 1 week ago
Rivian Automotive Q4 Loss Narrower Than Expected, Revenues Rise Y/Y RIVN's fourth-quarter 2024 results reflect a narrower loss, strong revenue growth and improving margins. zacks.com - 1 week ago
XYZ & RIVN Stumble, SPX Technicals to Watch Into the Weekend As Block (XYZ) embraces a new ticker symbol, investors react to a double-miss on its latest earnings. Meanwhile, EV maker Rivian (RIVN) fades following an earnings beat, but lingering concerns about its vehicle delivery outlook weigh on shares. youtube.com - 1 week ago
Rivian to recall over 17,000 US vehicles, NHTSA says Rivian Automotive is recalling 17,260 vehicles in the United States due to a headlight issue that can reduce visibility and increase the risk of a crash, the National Highway Traffic Safety Administration (NHTSA) said on Friday. reuters.com - 1 week ago
Tesla Stock Falls. Rivian Beat It On This Metric. What the EV rival's earnings report means for the market leader. barrons.com - 1 week ago
Rivian Automotive, Inc. (RIVN) Q4 2024 Earnings Call Transcript Rivian Automotive, Inc. (NASDAQ:RIVN ) Q4 2024 Earnings Conference Call February 20, 2025 5:00 PM ET Company Participants Tim Bei - VP, IR RJ Scaringe - Founder and CEO Claire McDonough - CFO Javier Varela - Chief Operations Officer Conference Call Participants Dan Levy - Barclays Adam Jonas - Morgan Stanley Mark Delaney - Goldman Sachs George Gianarikas - Canaccord Genuity Shreyas Patil - Wolfe Research Operator Good day. Thank you for standing by. seekingalpha.com - 1 week ago
Rivian & Block earnings, humanoid robots: Market Domination Overtime As the trading day comes to a close, Julie Hyman and Alexandra Canal look back on Thursday's market (^DJI, ^IXIC, ^GSPC) performance while reporting on the latest earnings from Rivian (RIVN) and Block, Inc. (XYZ). Solidarity Capital's Jeff McLean comes onto the program to talk about the areas of the market where volatility (^VIX) is creating new investment opportunities. youtube.com - 1 week ago
8. Profile Summary

Rivian Automotive, Inc. RIVN

image
COUNTRY US
INDUSTRY Auto - Manufacturers
MARKET CAP $ 13.3 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 16790
Officers Mr. Robert Joseph Scaringe Ph.D. Founder, Chief Executive Officer & Chairman of the Board Ms. Claire McDonough Chief Financial Officer & Chief Accounting Officer