Company Valuation: Rent the Runway, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026
Market Cap 1 363.7 278.9 43.55 31.37 235.7
Change - -23.31% -84.39% -27.98% 651.52%
Enterprise Value (EV) 1 433.1 440.7 317.2 335.4 384.4
Change - 1.76% -28.04% 5.74% 14.63%
P/E -0.68x -1.99x -0.37x -0.44x 3.76x
PBR 5.12x -7.9x -0.36x -0.17x -6.53x
PEG 0x 0x 0x 0x -0x
Capitalization / Revenue 1.79x 0.94x 0.15x 0.1x 0.71x
EV / Revenue 2.13x 1.49x 1.06x 1.1x 1.17x
EV / EBITDA -7.03x -14.6x -23.3x 22.5x 427x
EV / EBIT -3.55x -4.95x -4.56x -8.06x -7.34x
EV / FCF -12.2x -7.05x -4.97x -179x -7.32x
FCF Yield -8.21% -14.2% -20.1% -0.56% -13.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -170.3 -43.17 -33.12 -18.51 1.88
Distribution rate - - - - -
Net sales 1 203.3 296.4 298.2 306.2 329.8
EBITDA 1 -61.6 -30.1 -13.6 14.9 0.9
EBIT 1 -122 -89 -69.6 -41.6 -52.4
Net income 1 -211.8 -138.7 -113.2 -69.9 22.6
Net Debt 1 69.4 161.8 273.6 304 148.7
Reference price 2 115.400 85.800 12.284 8.080 7.060
Nbr of stocks (in thousands) 3,152 3,251 3,546 3,882 33,391
Announcement Date 14/4/22 13/4/23 11/4/24 15/4/25 14/4/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 91.19M
15.57x7.54x16.11x0.27% 3,900B
21.27x6.23x11.16x0.34% 1,585B
31.18x14.59x23.07x0.57% 534B
13.28x3.53x8.17x1.53% 442B
17.45x5.16x15.46x-.--% 257B
18.93x1.38x9.32x1.09% 249B
102.45x13.59x73.03x-.--% 213B
20.72x2.36x12x-.--% 134B
42.2x4.89x32.28x-.--% 114B
Average 31.45x 6.58x 22.29x 0.42% 742.91B
Weighted average by Cap. 20.94x 7.28x 16.64x 0.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rent the Runway, Inc.

Historical PBR trend

Valuation ratios - PBR - Rent the Runway, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rent the Runway, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rent the Runway, Inc.

  1. Stock Market
  2. Stocks
  3. RENT Stock
  4. Valuation Rent the Runway, Inc.