Rent the Runway, Inc. (RENT)
Retail-Retail Stores, NEC · Consumer Discretionary · $116M
Intrinsic Value (Consensus)
$0.00
Current Price
$3.47
Margin of Safety
0%
At Fair Value
Value: $0
Price: $3
Valuation Model Estimates
Current Price: $3.47
DCF (Discounted Cash Flow)
$97.52
Graham Number
$41.85
Earnings Power Value
$56.16
Relative Value (P/E)
$130.05
Dividend Discount Model
Not applicable
—
Consensus Value
$0.00
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
52
Profitability
10/25
Strength
17/25
Valuation
12/25
Growth
13/25
Key Financials
- EPS (TTM)
- $6.50
- EPS (Forward)
- $7.14
- Book Value
- $11.97
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 7.6%
- Earnings Growth
- 9.8%
- Dividend Yield
- N/A
- Beta
- 1.21
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance