
Rivian Automotive Inc
NASDAQ:RIVN

Intrinsic Value
The intrinsic value of one
RIVN
stock under the Base Case scenario is
16.72
USD.
Compared to the current market price of 11.02 USD,
Rivian Automotive Inc
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rivian Automotive Inc
Fundamental Analysis

Rivian’s aggressive ramp-up plans expose it to acute cost pressures and supply chain disruptions, which could derail production targets and erode the brand’s nascent reputation for reliability.
Rivian’s strong initial reception for the R1T and R1S suggests significant consumer demand for its premium adventure-focused EV offerings, helping it stand out against mainstream competitors.

Revenue & Expenses Breakdown
Rivian Automotive Inc
Balance Sheet Decomposition
Rivian Automotive Inc
Current Assets | 10.6B |
Cash & Short-Term Investments | 7.7B |
Receivables | 443m |
Other Current Assets | 2.4B |
Non-Current Assets | 4.8B |
PP&E | 4.4B |
Other Non-Current Assets | 446m |
Free Cash Flow Analysis
Rivian Automotive Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Rivian Automotive Inc
Revenue
|
5B
USD
|
Cost of Revenue
|
-6.1B
USD
|
Gross Profit
|
-1.1B
USD
|
Operating Expenses
|
-3.5B
USD
|
Operating Income
|
-4.6B
USD
|
Other Expenses
|
-124m
USD
|
Net Income
|
-4.7B
USD
|
RIVN Profitability Score
Profitability Due Diligence
Rivian Automotive Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Score
Rivian Automotive Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
RIVN Solvency Score
Solvency Due Diligence
Rivian Automotive Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Rivian Automotive Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RIVN Price Targets Summary
Rivian Automotive Inc
According to Wall Street analysts, the average 1-year price target for
RIVN
is 15.26 USD
with a low forecast of 6.16 USD and a high forecast of 24.15 USD.
Dividends
Current shareholder yield for RIVN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
RIVN
stock under the Base Case scenario is
16.72
USD.
Compared to the current market price of 11.02 USD,
Rivian Automotive Inc
is
Undervalued by 34%.