Revolve Group, Inc. (RVLV) DCF Valuation

Revolve Group, Inc. (RVLV) DCF -Bewertung

US | Consumer Cyclical | Specialty Retail | NYSE
Revolve Group, Inc. (RVLV) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Revolve Group, Inc. (RVLV) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Verbessern Sie Ihre Investitionsauswahl mit dem DCF -Taschenrechner der Revolve Group, Inc. (RVLV)! Verwenden Sie reale Finanzdaten aus Revolve, passen Sie Wachstumsprognosen und -kosten an und beobachten Sie sofort, wie sich diese Modifikationen auf den inneren Wert von (RVLV) auswirken.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 580.6 891.4 1,101.4 1,068.7 1,129.9 1,355.4 1,626.0 1,950.5 2,339.8 2,806.7
Revenue Growth, % 0 53.52 23.56 -2.97 5.73 19.96 19.96 19.96 19.96 19.96
EBITDA 65.9 109.8 77.9 27.5 51.4 102.7 123.1 147.7 177.2 212.6
EBITDA, % 11.35 12.32 7.08 2.58 4.55 7.57 7.57 7.57 7.57 7.57
Depreciation 4.8 4.5 4.8 5.1 .0 6.1 7.3 8.8 10.5 12.6
Depreciation, % 0.83131 0.50573 0.43499 0.47665 0 0.44973 0.44973 0.44973 0.44973 0.44973
EBIT 61.1 105.3 73.1 22.4 51.4 96.6 115.8 138.9 166.7 199.9
EBIT, % 10.52 11.81 6.64 2.1 4.55 7.12 7.12 7.12 7.12 7.12
Total Cash 146.0 218.5 234.7 245.4 256.6 316.2 379.3 455.0 545.8 654.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 15.3 8.0 8.4 14.0 10.3
Account Receivables, % 2.64 0.89905 0.7622 1.31 0.91494
Inventories 95.3 171.3 215.2 213.9 229.2 258.8 310.4 372.4 446.7 535.9
Inventories, % 16.41 19.21 19.54 20.01 20.29 19.09 19.09 19.09 19.09 19.09
Accounts Payable 39.3 54.3 50.8 47.8 45.1 70.3 84.4 101.2 121.4 145.7
Accounts Payable, % 6.77 6.1 4.61 4.47 3.99 5.19 5.19 5.19 5.19 5.19
Capital Expenditure -2.3 -2.2 -5.2 -4.2 -5.6 -5.4 -6.5 -7.8 -9.4 -11.3
Capital Expenditure, % -0.40024 -0.24624 -0.46912 -0.39281 -0.49995 -0.40167 -0.40167 -0.40167 -0.40167 -0.40167
Tax Rate, % 23.1 23.1 23.1 23.1 23.1 23.1 23.1 23.1 23.1 23.1
EBITAT 57.7 100.4 56.0 16.7 39.5 80.7 96.8 116.1 139.3 167.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -11.0 49.0 7.8 10.3 19.5 69.7 56.5 67.7 81.2 97.5
WACC, % 14.07 14.07 14.06 14.05 14.06 14.06 14.06 14.06 14.06 14.06
PV UFCF
SUM PV UFCF 248.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 100
Terminal Value 907
Present Terminal Value 470
Enterprise Value 719
Net Debt -216
Equity Value 934
Diluted Shares Outstanding, MM 72
Equity Value Per Share 13.04

What You Will Get

  • Real Revolve Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Revolve Group, Inc. (RVLV).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to evaluate the effects of changes on Revolve's fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Revolve Group, Inc. (RVLV).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring accuracy and flexibility.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Revolve Group, Inc. (RVLV).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs for customized analysis.
  • Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to suit your projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Revolve Group, Inc. (RVLV).
  • Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Revolve Group, Inc.'s preloaded data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
  • 5. Present with Confidence: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Revolve Group, Inc. (RVLV)?

  • Accurate Data: Access to genuine Revolve Group financials ensures dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on the retail sector.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Effectively assess Revolve Group, Inc.'s (RVLV) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for accurate financial reporting and analysis related to Revolve Group, Inc. (RVLV).
  • Consultants: Easily modify the template for valuation reports tailored to clients involving Revolve Group, Inc. (RVLV).
  • Entrepreneurs: Acquire knowledge on financial modeling strategies employed by leading retail companies like Revolve Group, Inc. (RVLV).
  • Educators: Implement it as an educational resource to illustrate valuation techniques relevant to Revolve Group, Inc. (RVLV).

What the Template Contains

  • Historical Data: Includes Revolve Group, Inc.'s (RVLV) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Revolve Group, Inc.'s (RVLV) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Revolve Group, Inc.'s (RVLV) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.