RVLV — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($24.09)
DCF	$197.83	+721.2%
Graham Number	$12.06	-49.9%
Reverse DCF	—	implied g: 6.4%
DDM	—	—
EV/EBITDA	$42.58	+76.7%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $37.43M

Near-term growth (yrs 1–5)(%)Rev: 10.4% / EPS: 50.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 13.97%

Computed WACC: 13.97%

Cost of equity (Re)14.24%(Rf 4.30% + β 1.81 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)98.15%

Debt weight (D/V)1.85%

Results

Intrinsic Value / share$94.00

Current Price$24.09

Upside / Downside+290.2%

Net Debt (used)-$259.80M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	42.0%	46.0%	50.0%	54.0%	58.0%
7.0%	$238.20	$272.22	$310.13	$352.29	$399.02
8.0%	$187.43	$213.89	$243.38	$276.15	$312.48
9.0%	$152.79	$174.09	$197.83	$224.22	$253.45
10.0%	$127.79	$145.38	$164.98	$186.75	$210.87
11.0%	$109.00	$123.80	$140.29	$158.60	$178.88

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $0.77

Book Value / share($)Yahoo: $8.40

Results

Graham Number$12.06

Current Price$24.09

Margin of Safety-49.9%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 13.97%

Terminal growth rate(%)

Computed WACC: 13.97%

Cost of equity (Re)14.24%(Rf 4.30% + β 1.81 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)98.15%

Debt weight (D/V)1.85%

Results

Current Price$24.09

Implied Near-term FCF Growth17.8%

Historical Revenue Growth10.4%

Historical Earnings Growth50.0%

Base FCF (TTM)$37.43M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$24.09

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $83.23M

Target EV/EBITDA multipleCurrent: 17.6×

Net Debt($B)Default: -$259.80M

Results

Implied Equity Value / share$42.58

Current Price$24.09

Upside / Downside+76.7%

Implied EV$1.46B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.26B	-$1.26B	-$259.80M	$740.20M	$1.74B
13.6x	$83.82	$59.08	$34.34	$9.60	$-15.15
15.6x	$87.94	$63.20	$38.46	$13.71	$-11.03
17.6x	$92.06	$67.32	$42.58	$17.83	$-6.91
19.6x	$96.18	$71.44	$46.69	$21.95	$-2.79
21.6x	$100.30	$75.56	$50.81	$26.07	$1.33

← Overview Financial Statements ← Companies