investorscraft@gmail.com

Intrinsic ValueRent the Runway, Inc. (RENT)

Previous Close$7.06
Intrinsic Value
Upside potential
Previous Close
$7.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rent the Runway operates in the fashion rental and subscription services industry, offering consumers access to designer apparel and accessories through its innovative platform. The company generates revenue primarily through subscription plans and one-time rentals, targeting fashion-conscious consumers seeking affordability and sustainability. Positioned as a disruptor in traditional retail, Rent the Runway leverages technology to streamline inventory management and logistics, differentiating itself with a scalable, asset-light model that reduces overhead while maximizing customer reach. The company competes in a niche but growing segment, capitalizing on shifting consumer preferences toward shared ownership and circular fashion economies. Its market position is bolstered by strong brand recognition and partnerships with high-end designers, though it faces challenges from both traditional retailers and emerging rental platforms.

Revenue Profitability And Efficiency

Rent the Runway reported revenue of $306.2 million for FY 2025, reflecting its ability to monetize its subscription and rental offerings. However, the company posted a net loss of $69.9 million, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at $12.9 million, but significant capital expenditures of $53.6 million highlight heavy investments in infrastructure and technology to support growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$18.51 underscores its current lack of earnings power, driven by high operational costs and debt servicing. Capital efficiency remains a concern, as substantial investments in logistics and inventory management have yet to translate into sustainable profitability. The asset-light model provides scalability, but margins are pressured by marketing and customer acquisition costs.

Balance Sheet And Financial Health

Rent the Runway’s balance sheet shows $77.4 million in cash and equivalents against total debt of $380.8 million, signaling a leveraged position. The high debt load raises liquidity concerns, though the positive operating cash flow provides some cushion. The absence of dividends aligns with the company’s focus on reinvesting cash flows into growth initiatives.

Growth Trends And Dividend Policy

Revenue growth trends suggest market acceptance of the rental model, but profitability remains elusive. The company has not issued dividends, prioritizing expansion and operational improvements. Future growth hinges on scaling subscriber numbers and optimizing inventory turnover, though macroeconomic headwinds could impact discretionary spending on fashion rentals.

Valuation And Market Expectations

The market appears to price Rent the Runway as a high-growth, high-risk play, with valuation metrics reflecting optimism about its disruptive potential. However, persistent losses and debt levels temper expectations, requiring clear evidence of a path to profitability to justify current valuations.

Strategic Advantages And Outlook

Rent the Runway’s strategic advantages include its first-mover status in fashion rentals and a tech-driven platform that enhances customer experience. The outlook depends on achieving scale efficiencies and reducing customer churn. Success will require balancing growth investments with cost discipline, particularly in a competitive and capital-intensive industry.

Sources

10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount