Revolve Group, Inc. (RVLV)
Retail-Catalog & Mail-Order Houses · Consumer Discretionary · $1.5B
Intrinsic Value (Consensus)
$16.74
Current Price
$21.22
Margin of Safety
-21.1%
21.1% Above Intrinsic Value
Value: $17
Price: $21
Valuation Model Estimates
Current Price: $21.22
DCF (Discounted Cash Flow)
$31.22
Graham Number
$10.17
Earnings Power Value
$8.35
Relative Value (P/E)
$17.20
Dividend Discount Model
Not applicable
—
Consensus Value
$16.74
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
64
Profitability
22/25
Strength
17/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $0.86
- EPS (Forward)
- $1.03
- Book Value
- $5.34
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 16.0%
- Debt/Equity
- —
- Revenue Growth
- 8.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
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