US · RVLV
Revolve Group, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Cerritos, CA 90703
- Website
- revolve.com
Price · as of 2025-12-31
$24.98
Market cap 1.79B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $45.19 | +80.9% |
| Intrinsic Value(DCF) | $10.99 | -56% |
| Graham-Dodd Method(GD) | $11.49 | -54.01% |
| Graham Formula(GF) | $13.99 | -43.99% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $1.08 | $2.75 | |||
| 2018 | $3.41 | $14.40 | |||
| 2019 | $13.99 | $37.41 | $200.27 | $5.36 | $17.33 |
| 2020 | $47.71 | $57.06 | $2.48 | $6.91 | $3.97 |
| 2021 | $44.78 | $71.26 | $780.15 | $11.23 | $81.78 |
| 2022 | $24.66 | $62.41 | $588.63 | $9.15 | $24.58 |
| 2023 | $20.59 | $43.75 | $100.89 | $7.18 | $2.03 |
| 2024 | $24.04 | $56.37 | $1.52 | $9.65 | $9.57 |
| 2025 | $24.09 | $45.19 | $2.18 | $11.49 | $13.99 |
AI valuation
Our deep-learning model estimates Revolve Group, Inc.'s (RVLV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $45.19
- Current price
- $24.98
- AI upside
- +80.9%
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
$10.99
-56% upside
Graham-Dodd
$11.49
-54.01% upside
Graham Formula
$13.99
-43.99% 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 |
| RVLV | Revolve Group, Inc. | $24.98 | 1.79B | +81% | -56% | -54% | -44% | 28.09 | 3.35 | 1.40 | 16.77 | 114.01 | 3.38 | 53.50% | 6.06% | 5.03% | 12.86% | 23.23% | 8.55% | 0.06 | — | 2.81 | 1.34 | -2.99 | 2464.00% | 848.00% | 12806.00% | 2.79% | 0.26 | 20.20% | 0.00% | 0.00% | 2.68% | 19.63 | 30.38 | 1.19 | 7.33 |
| ARCO | Arcos Dorados Holdings In… | $8.80 | 1.85B | +102% | +182% | -74% | -10% | 11.05 | 3.24 | 0.37 | 6.41 | — | 3.72 | 13.12% | 7.26% | 3.33% | 29.07% | 9.23% | 5.03% | 3.39 | 6.87 | 0.61 | 0.39 | 3.15 | -1744.00% | 319.00% | -37798.00% | -3.70% | 0.35 | -3.00% | 3.08% | 34.00% | 3.08% | 9.94 | -53.06 | 0.72 | 2.53 |
| EVGO | EVgo, Inc. | $2.74 | 843.87M | +1,020% | +1,384% | — | — | -6.34 | -1.09 | 1.09 | -3.83 | — | -0.86 | 11.43% | -51.23% | -17.26% | 21.14% | 44.24% | -5.47% | -0.35 | — | 1.84 | 1.62 | 0.41 | -1087.00% | 5957.00% | -4792.00% | -36.58% | -0.07 | 34.93% | 0.00% | 0.00% | 0.00% | -1.92 | -2.47 | 0.98 | -0.06 |
| MBC | MasterBrand, Inc. | $10.12 | 1.29B | +201% | -60% | -73% | -81% | 47.57 | 0.94 | 0.46 | 10.80 | — | -3.84 | 29.25% | 4.83% | 0.98% | 2.02% | 3.20% | 0.89% | 1.00 | 1.78 | 1.67 | 0.80 | 5.17 | -7812.00% | 127.00% | -4434.00% | 9.25% | 0.47 | 4.93% | 0.00% | 0.00% | 1.43% | 18.44 | 20.73 | 0.89 | 2.18 |
| NEGG | Newegg Commerce, Inc. | $44.46 | 932.17M | +18% | -93% | — | -57% | -3.56 | 1.45 | 0.12 | -3.87 | — | 1.45 | 9.78% | -4.17% | -3.51% | -36.80% | -50.89% | -9.56% | 0.69 | -54.15 | 1.16 | 0.68 | 0.81 | -2788.00% | -1746.00% | -8698.00% | -2.88% | 0.00 | -4.51% | 0.00% | 0.00% | 11.86% | -2.47 | -28.73 | 0.10 | 2.44 |
| PZZA | Papa John's International… | $31.35 | 1.03B | -25% | -59% | — | -76% | 32.67 | -2.42 | 0.51 | 6.83 | — | -2.10 | 28.89% | 4.34% | 1.49% | -7.45% | 68.59% | 3.72% | -0.52 | 2.19 | 0.82 | 0.50 | 1.04 | -6457.00% | -27.00% | 7953.00% | 5.84% | 0.43 | 47.17% | 5.83% | 190.40% | 76.75% | 13.89 | 20.20 | 0.60 | 3.57 |
| RERE | ATRenew Inc. | $5.79 | 2.1B | -19% | +2,496% | -64% | — | -708.10 | 1.58 | 0.36 | 9.84 | — | 1.60 | 19.85% | 0.18% | -0.05% | -0.22% | 0.74% | -0.16% | 0.10 | 1.93 | 3.19 | 2.03 | -4.45 | -9470.00% | 2593.00% | 26729.00% | 10.00% | 0.49 | 37.34% | 0.00% | 0.00% | 3.89% | 123.17 | 6.12 | 0.22 | 3.88 |
| SBH | Sally Beauty Holdings, In… | $16.07 | 1.58B | +295% | -61% | -24% | -6% | 8.03 | 1.98 | 0.43 | 6.98 | 24.97 | 7.85 | 51.62% | 8.86% | 5.29% | 27.54% | 11.27% | 6.92% | 1.97 | 5.09 | 2.26 | 0.46 | 3.31 | 3217.00% | -42.00% | 1880.00% | 10.98% | 0.48 | 7.98% | 0.00% | 0.00% | 8.28% | 9.11 | 17.30 | 0.81 | 2.86 |
| TILE | Interface, Inc. | $31.49 | 1.84B | +35% | -61% | -12% | -16% | 15.29 | 1.47 | 1.28 | 9.92 | 47.15 | 1.70 | 38.75% | 11.82% | 8.37% | 13.69% | 12.81% | 7.89% | 0.22 | 8.39 | 2.34 | 1.04 | 0.97 | 3243.00% | 541.00% | 617.00% | 6.86% | 0.71 | 11.20% | 0.20% | 3.10% | 6.33% | 12.00 | 16.17 | 1.42 | 3.19 |
| TRS | TriMas Corporation | $39.08 | 1.59B | +43,486% | +34,359,102% | +57,361% | +507,629,204% | 0.01 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 21.40% | 6.40% | 18.61% | 34.02% | 11.59% | 16.17% | 0.05 | 2.29 | 2.52 | 0.77 | 0.06 | 40000.00% | 6970681.00% | 53890156.00% | 4509.95% | 0.64 | 19.39% | 431.41% | 5.50% | 438.16% | 0.18 | 0.11 | 0.01 | 0.75 |
| WINA | Winmark Corporation | $456.24 | 1.63B | -32% | -59% | — | -65% | 40.26 | -31.24 | 19.49 | 30.55 | 1069.40 | -29.64 | 96.39% | 63.44% | 48.40% | -79.55% | 19191.61% | 161.05% | -1.21 | 22.31 | 2.49 | 2.19 | 0.96 | 376.00% | 586.00% | 653.00% | 2.67% | 7.92 | 20046.86% | 2.93% | 117.90% | 3.07% | 31.71 | 38.73 | 20.12 | 19.79 |
About Revolve Group, Inc.
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.
- CEO
- Michael Karanikolas
- Employees
- 1.63K
- Beta
- 1.77
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.99 ÷ $24.98) − 1 = -56% (DCF, example).