image
Consumer Cyclical - Auto - Manufacturers - NASDAQ - US
$ 13.5
-0.369 %
$ 15.4 B
Market Cap
-2.88
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one RIVN stock under the worst case scenario is HIDDEN Compared to the current market price of 13.5 USD, Rivian Automotive, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one RIVN stock under the base case scenario is HIDDEN Compared to the current market price of 13.5 USD, Rivian Automotive, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one RIVN stock under the best case scenario is HIDDEN Compared to the current market price of 13.5 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$10.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
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%
-744 M NET INCOME
32.36%
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 4.44 B
Other Non-Current Liabilities 2.16 B
5.64 %19.80 %50.19 %24.37 %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 -11.11%
RIVN Average Price Target Wall Street Target
16.2 USD 19.69%
RIVN Highest Price Target Wall Street Target
30 USD 122.22%
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
2.96 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 Automotive, Inc. (RIVN) Q1 2025 Earnings Call Transcript Rivian Automotive, Inc. (NASDAQ:RIVN ) Q1 2025 Earnings Conference Call May 6, 2025 5:00 PM ET Company Participants Derek Mulvey - Vice President of Finance RJ Scaringe - Founder and Chief Executive Officer Claire McDonough - Chief Financial Officer Javier Varela - Chief Operations Officer Conference Call Participants Dan Levy - Barclays Adam Jonas - Morgan Stanley Shreyas Patil - Wolfe Research Joseph Spak - UBS Mark Delaney - Goldman Sachs Philippe Houchois - Jefferies Edison Yu - Deutsche Bank George Gianarikas - Canaccord Genuity Ben Kallo - Baird Ronald Jewsikow - Guggenheim Securities Itay Michaeli - TD Cowen Operator Welcome to today's Q1 Earnings Result hosted by Rivian. At this time, all participants are in a listen-only mode. seekingalpha.com - 2 weeks ago
Tariff Talk Returns to Sink Markets; Plus Q1 Earnings President Trump's return to tough tariff talk has informed today's market sentiment. zacks.com - 2 weeks ago
Rivian Automotive (RIVN) Reports Q1 Loss, Tops Revenue Estimates Rivian Automotive (RIVN) came out with a quarterly loss of $0.41 per share versus the Zacks Consensus Estimate of a loss of $0.80. This compares to loss of $1.19 per share a year ago. zacks.com - 2 weeks ago
Rivian earnings: EV maker cuts delivery guidance because of Trump's tariffs and trade wars Rivian said in its earnings report Tuesday it will likely deliver fewer vehicles this year than previously forecasted due to President Trump's tariffs and other regulatory changes, making it the latest automaker to be affected by the new administration's chaotic economic policies. techcrunch.com - 2 weeks ago
Rivian CEO RJ Scaringe: There's a lot of uncertainty with trade and tariff situation CNBC's Phil LeBeau joins Rivian CEO R.J. Scaringe on 'Closing Bell Overtime' to talk quarterly results, tariff headwinds, competition with Tesla, and more. youtube.com - 2 weeks ago
Rivian Q1 Earnings: Double Beat, Record Gross Profit, Delivery Estimates Lowered On Tariff Concerns Electric vehicle company Rivian Automotive RIVN reported first-quarter financial results after market close Tuesday. benzinga.com - 2 weeks ago
Rivian Expects Tariffs to Dent Demand for its EVs Rivian Automotive cut its outlook for vehicle deliveries and upped expectations for capital expenditures for the full year, as evolving tariff policies rattle guidance for the electric vehicle maker. wsj.com - 2 weeks ago
Rivian slashes annual deliveries forecast as US tariffs seen hitting demand Rivian lowered its deliveries forecast for 2025 on Tuesday as U.S. tariffs on imported vehicles and auto parts threaten to unsettle the economy and hurt demand for its electric SUVs and pickup trucks. reuters.com - 2 weeks ago
Rivian cuts 2025 delivery target, ups expected spending amid tariff pressures Rivian Automotive is negatively adjusting its 2025 targets for vehicle deliveries and capital spending but reconfirming its earnings expectations for the year amid President Donald Trump's tariffs. Rivian's new guidance includes deliveries of between 40,000 units and 46,000 units and expenditures of between $1.8 billion and $1.9 billion. cnbc.com - 2 weeks ago
Rivian cuts delivery guidance because of Trump's tariffs and trade wars Rivian says it will likely deliver fewer vehicles this year than previously forecasted due to President Trump's tariffs and other regulatory changes, making it the latest automaker to be affected by the new administration's chaotic economic policies. techcrunch.com - 2 weeks ago
Rivian Releases First Quarter 2025 Financial Results IRVINE, Calif.--(BUSINESS WIRE)--Rivian Automotive, Inc. (NASDAQ: RIVN) today announced its first-quarter 2025 financial results. Rivian achieved a gross profit of $206 million, its second consecutive quarter of gross profit. Hitting this milestone has unlocked an expected $1 billion investment from Volkswagen Group as part of its investment in Rivian following the formation of their joint venture - Rivian and VW Group Technology, LLC. The investment is expected to be funded on June 30, 2025.*. businesswire.com - 2 weeks ago
RIVN Earnings "All About Guidance," Tariffs Biggest Risk to Growth Garrett Nelson expects to see difficulties in Rivian's (RIVN) earnings after the closing bell. As he explains, there's "not a lot of margin for error" for the road ahead even if it had a bumpy ride during the previous quarter. youtube.com - 2 weeks ago
8. Profile Summary

Rivian Automotive, Inc. RIVN

image
COUNTRY US
INDUSTRY Auto - Manufacturers
MARKET CAP $ 15.4 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. Wassym Bensaid Chief Software Officer Mr. Javier Varela Chief Operations Officer Ms. Sreela Venkataratnam Chief Accounting Officer Mr. Michael J. Callahan Chief Legal Officer & Secretary Mr. Jimmy Knauf Executive Vice President of Facilities Ms. Claire Rauh McDonough Chief Financial Officer Mr. Timothy Francis Bei C.F.A. Vice President of Investor Relations Ms. Anisa Kamadoli Costa Chief Sustainability Officer Mr. Robert Joseph Scaringe Ph.D. Founder, Chief Executive Officer & Chairman of the Board Mr. Jeff Hammoud Chief Design Officer