image
Consumer Cyclical - Specialty Retail - NYSE - US
$ 18.94
-4.34 %
$ 1.35 B
Market Cap
27.45
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RVLV stock under the worst case scenario is HIDDEN Compared to the current market price of 18.9 USD, Revolve Group, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RVLV stock under the base case scenario is HIDDEN Compared to the current market price of 18.9 USD, Revolve Group, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RVLV stock under the best case scenario is HIDDEN Compared to the current market price of 18.9 USD, Revolve Group, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RVLV

image
$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.0Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25
FINANCIALS
1.13 B REVENUE
5.73%
51.4 M OPERATING INCOME
132.30%
48.8 M NET INCOME
73.27%
26.7 M OPERATING CASH FLOW
-38.42%
-9.11 M INVESTING CASH FLOW
-117.10%
-5.36 M FINANCING CASH FLOW
82.35%
294 M REVENUE
3.74%
11.4 M OPERATING INCOME
-20.01%
12.3 M NET INCOME
0.00%
3.92 M OPERATING CASH FLOW
-56.72%
-2.09 M INVESTING CASH FLOW
27.56%
5.62 M FINANCING CASH FLOW
700.75%
Balance Sheet Revolve Group, Inc.
image
Current Assets 561 M
Cash & Short-Term Investments 257 M
Receivables 10.3 M
Other Current Assets 294 M
Non-Current Assets 104 M
Long-Term Investments 0
PP&E 45.2 M
Other Non-Current Assets 59.3 M
38.55 %44.20 %6.79 %8.90 %Total Assets$665.5m
Current Liabilities 196 M
Accounts Payable 45.1 M
Short-Term Debt 9.07 M
Other Current Liabilities 142 M
Non-Current Liabilities 31.7 M
Long-Term Debt 31.7 M
Other Non-Current Liabilities 0
19.80 %3.98 %62.32 %13.90 %Total Liabilities$227.8m
EFFICIENCY
Earnings Waterfall Revolve Group, Inc.
image
Revenue 1.13 B
Cost Of Revenue 537 M
Gross Profit 593 M
Operating Expenses 337 M
Operating Income 51.4 M
Other Expenses 2.65 M
Net Income 48.8 M
1b1b1b1b800m800m600m600m400m400m200m200m001b(537m)593m(337m)51m(3m)49mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
52.51% GROSS MARGIN
52.51%
4.55% OPERATING MARGIN
4.55%
4.39% NET MARGIN
4.39%
11.31% ROE
11.31%
7.45% ROA
7.45%
8.13% ROIC
8.13%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Revolve Group, Inc.
image
80m80m70m70m60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 48.8 M
Depreciation & Amortization 4.43 M
Capital Expenditures -5.65 M
Stock-Based Compensation 10 M
Change in Working Capital 0
Others -36.5 M
Free Cash Flow 21 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Revolve Group, Inc.
image
Wall Street analysts predict an average 1-year price target for RVLV of $23.1 , with forecasts ranging from a low of $15 to a high of $36 .
RVLV Lowest Price Target Wall Street Target
15 USD -20.80%
RVLV Average Price Target Wall Street Target
23.1 USD 22.19%
RVLV Highest Price Target Wall Street Target
36 USD 90.07%
Price
Max Price Target
Min Price Target
Average Price Target
404035353030252520201515May '24May '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 10
6. Ownership
Insider Ownership Revolve Group, Inc.
image
Sold
0-3 MONTHS
19.7 M USD 3
3-6 MONTHS
134 M USD 4
6-9 MONTHS
9.78 M USD 3
9-12 MONTHS
0 USD 0
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
1 Growth Stock Down 75% to Buy Right Now It looked like Revolve Group (RVLV 2.11%) stock was finally rebounding after a few tough years, but it's been sinking along with the market this year and is now about 75% off of its all-time highs. fool.com - 4 weeks ago
Fashion Retailer Revolve to Add Affirm's Pay-Over-Time Option Fashion retailer Revolve Group will soon enable its customers in the U.S. to use Affirm to pay over time. The retailer will add this payment method in the U.S. in the coming days, both online and in its mobile app, and plans to then expand it to its customers in Canada and the U.K. pymnts.com - 4 weeks ago
RE Royalties Enters into a Letter of Intent to provide a Secured Loan to Revolve for US $8,000,000 to Finance Acquisition of a 9.6 MW Operating Wind Project in the United States All amounts in Canadian dollars unless otherwise stated. VANCOUVER, BC / ACCESS Newswire / April 1, 2025 / RE Royalties Ltd. accessnewswire.com - 1 month ago
Revolve Signs Agreement to Acquire 9.6 MW Operating Wind Project in the United States Project will add strong recurring revenue stream to current portfolio VANCOUVER, BC / ACCESS Newswire / April 1, 2025 / Revolve Renewable Power Corp. (TSXV:REVV)(OTCQB:REVVF) ("Revolve" or the "Company"), a North American owner, operator and developer of renewable energy projects, is pleased to announce that it has signed a binding offer (the "Binding Offer") for the proposed acquisition of a 9.6 megawatt ("MW") operating wind energy project in the United States (the "Project"). Subject to certain conditions, the Binding Offer provides for the acquisition of a 95% interest in the Project for total consideration of US$10.5 million on a cash and debt free basis (the "Proposed Acquisition"). accessnewswire.com - 1 month ago
Revolve Enters into Investor Relations Agreement with Peterson Capital VANCOUVER, BC / ACCESS Newswire / March 18, 2025 / Revolve Renewable Power Corp. (TSXV:REVV)(OTCQB:REVVF) ("Revolve" or the "Company"), a North American owner, operator and developer of renewable energy projects, is pleased to announce the Company has entered into a consulting agreement (the "Agreement") with Grignan Holdings Ltd. dba Peterson Capital ("Peterson") to provide investor relations services in compliance with the policies and guidelines of the TSX Venture Exchange (the "TSXV") and other applicable legislation. accessnewswire.com - 1 month ago
Revolve Records 375% Increase in Recurring Revenue in Q2 FY2025 Strong quarter the result of increased energy generation and portfolio expansion VANCOUVER, BRITISH COLUMBIA / ACCESS Newswire / February 27, 2025 / Revolve Renewable Power Corp. (TSXV:REVV)(OTCQB:REVVF) ("Revolve" or the "Company"), a North American owner, operator and developer of renewable energy projects, reported its financial results for the three and six months ended December 31, 2025 ("Q2 FY2025"). This earnings release should be read in conjunction with the Company's condensed interim consolidated financial statements and management's discussion and analysis, which are available on the Company's website at www.revolve-renewablepower.com and have been posted on SEDAR+ at www.sedarplus.ca. accessnewswire.com - 2 months ago
Revolve Group EPS Soars Over Forecast Revolve Group (RVLV -4.74%), a leader in online fashion retail, recently announced its fourth-quarter 2024 results on February 25, 2025. The earnings highlighted notable revenue growth and improved profitability, with revenue reaching $293.73 million, surpassing analyst estimates of $283 million by 3.5%. fool.com - 2 months ago
Revolve Group, Inc. (RVLV) Q4 2024 Earnings Call Transcript Revolve Group, Inc. (NYSE:RVLV ) Q4 2024 Earnings Conference Call February 25, 2025 4:30 PM ET Company Participants Erik Randerson – Vice President-Investor Relations Mike Karanikolas – Co-Founder and Co-Chief Executive Officer Michael Mente – Co-Founder and Co-Chief Executive Officer Jesse Timmermans – Chief Financial Officer Conference Call Participants Randy Konik – Jefferies Oliver Chen – TD Cowen Jim Duffy – Stifel Nathan Feather – Morgan Stanley Michael Binetti – Evercore ISI Mark Altschwager – Baird Anna Andreeva – Piper Sandler Jay Sole – UBS Dylan Carden – William Blair Ashley Owens – KeyBanc Capital Markets Lorraine Hutchinson – Bank of America Janine Stichter – BTIG Matt Koranda – Roth Capital Simeon Siegel – BMO Capital Markets Operator Hello. My name is Sarah, and I will be your conference operator today. seekingalpha.com - 2 months ago
Revolve Group (RVLV) Reports Q4 Earnings: What Key Metrics Have to Say While the top- and bottom-line numbers for Revolve Group (RVLV) give a sense of how the business performed in the quarter ended December 2024, it could be worth looking at how some of its key metrics compare to Wall Street estimates and year-ago values. zacks.com - 2 months ago
Revolve Group (RVLV) Beats Q4 Earnings and Revenue Estimates Revolve Group (RVLV) came out with quarterly earnings of $0.17 per share, beating the Zacks Consensus Estimate of $0.09 per share. This compares to earnings of $0.05 per share a year ago. zacks.com - 2 months ago
Revolve Group Announces Fourth Quarter and Full Year 2024 Financial Results LOS ANGELES , Feb. 25, 2025 /PRNewswire/ -- Revolve Group, Inc. (NYSE: RVLV), the next-generation fashion retailer for Millennial and Generation Z consumers, today announced financial results for the fourth quarter and full year ended December 31, 2024. "We finished the year with an outstanding fourth quarter, highlighted by double-digit top-line growth year-over-year and a more than doubling of net income and Adjusted EBITDA year-over-year," said co-founder and co-CEO Mike Karanikolas. prnewswire.com - 2 months ago
REVOLVE GROUP ANNOUNCES PERMANENT STORE AT THE GROVE IN LOS ANGELES Introducing REVOLVE at The Grove: The Ultimate Destination for Fashion, Beauty and Lifestyle LOS ANGELES , Feb. 25, 2025 /PRNewswire/ -- Revolve Group (NYSE: RVLV), the next-generation fashion retailer for Millennial and Generation Z consumers, announces that its once limited time-only REVOLVE Holiday Shop at The Grove in Los Angeles will now be a permanent store location starting in fall of 2025. Originally launched as a temporary winter destination in November 2024, the REVOLVE Holiday Shop quickly became a seasonal hotspot, drawing significant foot traffic and notable celebrity appearances including Megan Fox, Cardi B, Shay Mitchell, Nicole Richie, Dwyane Wade and more. prnewswire.com - 2 months ago
8. Profile Summary

Revolve Group, Inc. RVLV

image
COUNTRY US
INDUSTRY Specialty Retail
MARKET CAP $ 1.35 B
Dividend Yield 0.00%
Description Revolve Group, Inc. operates as an online fashion retailer for consumers in the United States and internationally. The company operates in two segments, REVOLVE and FWRD. It operates a platform that connects consumers and global fashion influencers, as well as emerging, established, and owned brands. The company offers women's apparel, footwear, accessories, and beauty styles under established and emerging brands, as well as owned brands. It also provides various luxury brands. The company was formerly known as Advance Holdings, LLC and changed its name to Revolve Group, Inc. in October 2018. Revolve Group, Inc. was founded in 2003 and is headquartered in Cerritos, California.
Contact 12889 Moore Street, Cerritos, CA, 90703 https://www.revolve.com
IPO Date June 7, 2019
Employees 1632
Officers Ms. Raissa Gerona Chief Brand Officer Mr. Jesse Timmermans Chief Financial Officer Mr. Mitch Moseley Chief Executive Officer of Owned Brands Ms. Divya Mathur Chief Merchandising Officer & Fashion Director Mr. Erik Randerson Vice President of Investor Relations Ms. Jodi Lumsdaine Chapin General Counsel & Corporate Secretary Mr. Michael Mente Co-Founder, Co-Chief Executive Officer & Director Ms. Lauren Yerkes Chief Merchandising Officer Mr. Michael Karanikolas Co-Founder, Co-Chief Executive Officer & Chairman of the Board Mr. Ray Lingao Chief Planning Officer