US · RENT
Rent the Runway, Inc.
- Sector
- Consumer Cyclical · Apparel - Retail
- Headquarters
- Brooklyn, NY 11201
- Website
- renttherunway.com
Price · as of 2025-01-31
$4.94
Market cap 25.88M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $518.71 | +10,400.2% |
| Intrinsic Value(DCF) | $2.34 | -52.63% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $4.32 | $0.00 | |||
| 2012 | $23.75 | $0.00 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $39.18 | $102.25 | |||
| 2015 | $157.12 | $0.00 | |||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $1,506.05 | |||
| 2022 | $108.40 | $87.69 | $861.72 | $0.00 | $0.00 |
| 2023 | $55.40 | $44.73 | $154.00 | $0.00 | $0.00 |
| 2024 | $19.23 | $149.56 | $105.20 | $0.00 | $0.00 |
| 2025 | $5.26 | $518.71 | $0.01 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Rent the Runway, Inc.'s (RENT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $518.71
- Current price
- $4.94
- AI upside
- +10,400.2%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.34
-52.63% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RENT | Rent the Runway, Inc. | $4.94 | 25.88M | +10,400% | -53% | — | — | -0.28 | -0.11 | 0.06 | 4.21 | — | -0.11 | 22.11% | -15.45% | -22.83% | 45.87% | -34.88% | -13.39% | -2.09 | -1.95 | 1.98 | 1.63 | 3.95 | -4411.00% | 268.00% | -5855.00% | -204.86% | 0.27 | -30.01% | 0.00% | 0.00% | 0.00% | -6.83 | -7.94 | 1.06 | -2.66 |
| EFOI | Energy Focus, Inc. | $1.75 | 10.04M | +8,678% | -41% | — | +14% | -8.04 | 4.36 | 2.62 | -8.15 | — | 4.36 | 14.38% | -37.90% | -32.55% | -53.03% | -69.30% | -20.01% | 0.13 | -368.40 | 2.11 | 0.56 | 0.11 | -7576.00% | -1499.00% | -4753.00% | -10.35% | -0.53 | -49.51% | 0.00% | 0.00% | 3.82% | -6.81 | -9.53 | 2.58 | -35.45 |
| GTIM | Good Times Restaurants In… | $1.19 | 12.56M | +7,838% | -58% | +157% | -39% | 12.08 | 0.40 | 0.09 | 11.62 | — | 0.57 | 9.56% | 0.23% | 0.72% | 3.36% | 0.45% | 1.28% | 1.27 | 1.68 | 0.37 | 0.24 | 8.68 | -3164.00% | -53.00% | -17314.00% | -10.96% | 0.11 | -2.00% | 0.00% | 0.00% | 13.10% | 159.07 | -36.10 | 0.37 | 1.45 |
| JL | J-Long Group Limited | $4.69 | 17.62M | +54,596% | +2,535% | +47% | +677% | 6.65 | 1.14 | 0.43 | 2.40 | 3.03 | 1.14 | 28.81% | 6.14% | 6.64% | 20.25% | 26.19% | 12.45% | 0.16 | 148.10 | 2.68 | 2.00 | -2.35 | 21923.00% | 3769.00% | -46523.00% | 37.14% | 1.02 | 85.49% | 2.40% | 15.90% | 39.63% | 3.52 | 1.36 | 0.22 | 4.31 |
| JZXN | Jiuzi Holdings, Inc. | $1.15 | 1.6M | — | +1,023% | — | +110,113% | -0.06 | 0.04 | 0.22 | 0.31 | — | 0.04 | 0.70% | -46.20% | -353.52% | — | — | — | 0.06 | -12.41 | 5.79 | 1.89 | 0.37 | — | — | — | -170.82% | -0.35 | — | 0.00% | 0.00% | 0.00% | 2.31 | 2.86 | -1.07 | -6.18 |
| KXIN | Kaixin Auto Holdings | $0.57 | 237.86K | +22,992% | — | — | — | -0.04 | 0.12 | — | -0.01 | — | -0.22 | 0.00% | — | — | -106.90% | -49.11% | -74.37% | 0.08 | -55.97 | 0.33 | 0.26 | 0.04 | -8145.00% | -10000.00% | 2133.00% | -185.76% | -0.33 | -7.97% | 0.00% | 0.00% | 134.46% | -0.02 | -0.10 | — | -24.22 |
| LGCB | Linkage Global Inc Ordina… | $1.77 | 17.99M | +15,402% | -54% | — | -58% | -241.59 | 107.90 | 349.16 | -418.99 | — | 107.90 | 71.65% | -90.43% | -144.52% | -1.38% | -0.76% | -0.77% | 0.24 | -1.89 | 5.08 | 1.82 | -0.76 | -5894.00% | -9967.00% | -9801.00% | -0.27% | -1.14 | -0.80% | 0.00% | 0.00% | 7.68% | -386.81 | -367.22 | 349.80 | 210.95 |
| LVLU | Lulu's Fashion Lounge Hol… | $15.45 | 42.83M | +95% | -79% | — | -99% | -90.46 | 374.11 | 15.83 | -109.00 | -51.19 | -334.32 | 41.23% | -16.58% | -17.50% | -148.78% | -71.87% | -42.92% | 2.94 | -41.22 | 0.69 | 0.15 | -0.76 | 17671.00% | -1106.00% | -10202.00% | -0.01% | 0.03 | -0.37% | 0.00% | 0.00% | 0.04% | -96.13 | -18447.05 | 15.94 | 29.50 |
| WKSP | Worksport Ltd. | $1.42 | 6.94M | +4,958% | +809,094% | — | — | -1.02 | 0.95 | 1.94 | -1.26 | -0.35 | 1.00 | 10.67% | -182.29% | -190.51% | -90.83% | -82.03% | -62.54% | 0.32 | -21.30 | 3.30 | 1.61 | -0.05 | 28933.00% | 45467.00% | -3171.00% | -64.75% | -3.19 | -56.57% | 0.00% | 0.00% | 12.98% | -1.11 | -1.61 | 2.03 | -3.63 |
About Rent the Runway, Inc.
Rent the Runway, Inc. rents designer wear for women through its stores and online retail. The company offers ready-to-wear, workwear, denim, casual, maternity, outerwear, blouses, knitwear, loungewear, jewelry, handbags, activewear, ski wear, home goods, evening wear, and kids wear, as well as accessories. It also engages in the software development and support activities. The company was incorporated in 2009 and is headquartered in Brooklyn, New York.
- CEO
- Jennifer Y. Hyman
- Employees
- 912
- Beta
- 1.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.34 ÷ $4.94) − 1 = -52.63% (DCF, example).