Revolve Group scores just 2/6 on our valuation checks. See what other red flags we found in the full valuation breakdown.
A Discounted Cash Flow, or DCF, model estimates what a business could be worth today by projecting its future cash flows and then discounting them back to a single present value figure.
For Revolve Group, the model used is a 2 Stage Free Cash Flow to Equity approach based on cash flow projections. The company’s latest twelve month free cash flow is about $51.8 million. Looking ahead, Simply Wall St uses analyst inputs where available, such as a projected free cash flow of $66 million in 2027, then extrapolates further out. For example, its ten year free cash flow projections run from $42 million in 2026 through to $144.2 million in 2035, with each year discounted back to today’s dollars.
Adding these discounted cash flows together produces an estimated intrinsic value of about US$28.88 per share. Compared with the recent share price of US$24.70, the DCF output suggests the stock trades at roughly a 14.5% discount, which in this specific cash flow model indicates Revolve Group is undervalued.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Revolve Group is undervalued by 14.5%. Track this in your watchlist or portfolio, or discover 47 more high quality undervalued stocks.
For a profitable business like Revolve Group, the P/E ratio is a useful shorthand for what the market is currently willing to pay for each dollar of earnings. A higher or lower P/E often reflects what investors expect for future growth and how much risk they see in the earnings stream, so there is no single “correct” number.
Revolve Group is trading on a P/E of 28.6x. That sits above the Specialty Retail industry average of about 19.2x and the broader peer group average of 10.4x. To go a step further, Simply Wall St also calculates a proprietary “Fair Ratio” of 15.8x, which is the P/E level that would typically line up with Revolve Group’s own mix of earnings growth profile, industry, profit margins, market value and risk factors.
This Fair Ratio is more tailored than a simple comparison with industry or peer averages, because it tries to adjust for the specific characteristics of Revolve Group rather than treating all retailers the same. Set against this Fair Ratio of 15.8x, the current P/E of 28.6x suggests Revolve Group’s shares are trading above what this framework would view as a fair earnings multiple.
Result: OVERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 20 top founder-led companies.
Earlier we mentioned that there is an even better way to understand valuation, so let us introduce you to Narratives, which let you turn your view of Revolve Group into a simple story that links assumptions about future revenue, earnings and margins to a financial forecast, a Fair Value, and then a clear comparison with today’s share price.
On Simply Wall St’s Community page, Narratives are an accessible tool used by millions of investors to set out their own story behind the numbers, and the platform then keeps those Narratives updated when new information such as earnings or news is added.
For Revolve Group, one Narrative might line up with a more cautious view that sees Fair Value around US$17.00, while another might reflect a more optimistic stance closer to US$30.00. Comparing either of those Fair Values to the current market price can help you consider whether you see more upside or downside, depending on which story you find more realistic.
For Revolve Group however, we will make it really easy for you with previews of two leading Revolve Group Narratives:
Fair Value: US$35.00
Implied discount to Fair Value: around 29% based on the latest close of US$24.70
Revenue growth assumption: 8.68% a year
Fair Value: US$24.00
Implied premium to Fair Value: around 3% based on the latest close of US$24.70
Revenue growth assumption: 8.22% a year
Do you think there's more to the story for Revolve Group? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com