Rivian Automotive, Inc. (RIVN) DCF Valuation

Rivian Automotive, Inc. (RIVN) DCF Valuation

US | Consumer Cyclical | Auto - Manufacturers | NASDAQ
Rivian Automotive, Inc. (RIVN) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

Rivian Automotive, Inc. (RIVN) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

Designed for accuracy, our Rivian Automotive, Inc. (RIVN) DCF Calculator enables you to evaluate the company's valuation using real-world financial data, along with complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue .0 .0 55.0 1,658.0 4,434.0 6,651.0 9,976.5 14,964.8 22,447.2 33,670.8
Revenue Growth, % 0.00 0.00 0.00 2914.55 167.43 50.00 50.00 50.00 50.00 50.00
EBITDA -402.0 -992.0 -4,462.0 -5,993.0 -4,274.0 -1,282.3 -1,923.5 -2,885.2 -4,327.8 -6,491.7
EBITDA, % 100.00 100.00 -8112.73 -361.46 -96.39 -19.28 -19.28 -19.28 -19.28 -19.28
Depreciation 7.0 29.0 197.0 652.0 937.0 4,794.7 7,192.1 10,788.1 16,182.2 24,273.3
Depreciation, % 100.00 100.00 358.18 39.32 21.13 72.09 72.09 72.09 72.09 72.09
EBIT -409.0 -1,021.0 -4,659.0 -6,645.0 -5,211.0 -6,077.0 -9,115.5 -13,673.3 -20,510.0 -30,765.0
EBIT, % 100.00 100.00 -8470.91 -400.78 -117.52 -91.37 -91.37 -91.37 -91.37 -91.37
Total Cash 2,264.0 2,979.0 18,133.0 11,568.0 9,368.0 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 26.0 102.0 161.0
Account Receivables, % 100.00 100.00 47.27 6.15 3.63
Inventories .0 -6.0 274.0 1,348.0 2,620.0 5,858.2 8,787.3 13,181.0 19,771.5 29,657.2
Inventories, % 100.00 100.00 498.18 81.30 59.09 88.08 88.08 88.08 88.08 88.08
Accounts Payable 27.0 90.0 483.0 1,000.0 981.0 5,087.3 7,631.0 11,446.5 17,169.9 25,754.8
Accounts Payable, % 100.00 100.00 878.18 60.31 22.12 76.49 76.49 76.49 76.49 76.49
Capital Expenditure -199.0 -914.0 -1,794.0 -1,369.0 -1,026.0 -2,736.2 -4,104.3 -6,156.5 -9,234.8 -13,852.2
Capital Expenditure, % 100.00 100.00 -3261.82 -82.57 -23.14 -41.14 -41.14 -41.14 -41.14 -41.14
Tax Rate, % -7.75 -0.88 -0.60 -0.06 -0.02 -1.86 -1.86 -1.86 -1.86 -1.86
EBITAT -440.7 -1,030.0 -4,686.8 -6,648.9 -5,212.0 -6,190.1 -9,285.1 -13,927.6 -20,891.5 -31,337.2
Depreciation 7.0 29.0 197.0 652.0 937.0 4,794.7 7,192.1 10,788.1 16,182.2 24,273.3
Changes in Account Receivables -3,258.3 -1,709.6 -2,564.5 -3,846.7 -5,770.1
Changes in Inventories -3,238.2 -2,929.1 -4,393.7 -6,590.5 -9,885.7
Changes in Accounts Payable 4,106.3 2,543.7 3,815.5 5,723.4 8,584.9
Capital Expenditure -199.0 -914.0 -1,794.0 -1,369.0 -1,026.0 -2,736.2 -4,104.3 -6,156.5 -9,234.8 -13,852.2
UFCF -605.7 -1,846.0 -6,196.8 -7,998.9 -6,651.0 -6,521.7 -8,292.3 -12,438.6 -18,657.9 -27,987.0
WACC, % 11.45 11.45 11.45 11.45 11.45 11.45 11.45 11.45 11.45 11.45
PV UFCF -5,851.7 -6,676.0 -8,985.3 -12,093.2 -16,276.3
SUM PV UFCF -49,882.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -28,546.7
Terminal Value -302,081.9
Present Terminal Value -175,680.8
Enterprise Value -225,563.4
Net Debt -2,938.0
Equity Value -222,625.4
Diluted Shares Outstanding, MM 947.0
Equity Value Per Share -235.08

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled financials for Rivian Automotive, Inc. (RIVN).
  • Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Rivian’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • 🔍 Real-Life RIVN Financials: Pre-filled historical and projected data for Rivian Automotive, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Rivian’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Rivian’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Open the Template: Download and open the Excel file containing Rivian Automotive, Inc.'s (RIVN) preloaded data.
  • 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures specific to Rivian Automotive, Inc. (RIVN).
  • 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV for Rivian Automotive, Inc. (RIVN).
  • 4. Test Scenarios: Evaluate various forecasts to analyze different valuation outcomes for Rivian Automotive, Inc. (RIVN).
  • 5. Use with Confidence: Present professional valuation insights regarding Rivian Automotive, Inc. (RIVN) to support your decisions.

Why Choose Rivian Automotive, Inc. (RIVN)?

  • Innovative Technology: Experience cutting-edge electric vehicle technology designed for performance.
  • Sustainable Practices: Committed to environmentally friendly manufacturing and operations.
  • Exceptional Range: Enjoy long-range capabilities that enhance your driving experience.
  • Customizable Options: Personalize your vehicle with a range of features and configurations.
  • Backed by Industry Experts: Supported by a team of professionals dedicated to quality and innovation.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Rivian stock (RIVN).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Rivian (RIVN).
  • Consultants: Deliver professional valuation insights on Rivian (RIVN) to clients quickly and accurately.
  • Business Owners: Understand how innovative companies like Rivian (RIVN) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Rivian (RIVN).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Rivian Automotive historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showcasing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Rivian Automotive, Inc. (RIVN).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to facilitate easy analysis of results.