investorscraft@gmail.com

Intrinsic ValueREV Group, Inc. (REVG)

Previous Close$63.90
Intrinsic Value
Upside potential
Previous Close
$63.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

REV Group, Inc. operates as a diversified manufacturer of specialty vehicles and aftermarket parts, serving commercial, fire & emergency, and recreation markets. The company generates revenue through the design, production, and distribution of purpose-built vehicles, including ambulances, fire trucks, school buses, and RVs. Its business model relies on a mix of direct sales, dealer networks, and government contracts, positioning it as a key supplier in niche vehicle segments with high customization requirements. REV Group differentiates itself through engineering expertise, regulatory compliance, and a broad product portfolio tailored to end-user needs. The company competes in fragmented markets where brand reputation, durability, and service support are critical. Its fire & emergency segment benefits from long replacement cycles and municipal budgets, while the commercial and recreation segments are more cyclical, influenced by economic conditions and consumer discretionary spending. Strategic acquisitions and partnerships have expanded its market reach, though supply chain dependencies and input cost volatility remain challenges.

Revenue Profitability And Efficiency

REV Group reported revenue of $2.38 billion for FY 2024, with net income of $257.6 million, reflecting a diluted EPS of $4.72. Operating cash flow stood at $53.4 million, while capital expenditures totaled $27.6 million, indicating moderate reinvestment needs. The company’s profitability metrics suggest disciplined cost management, though operating cash flow conversion appears modest relative to net income, warranting further scrutiny of working capital dynamics.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified vehicle segments, with fire & emergency likely contributing stable margins. Capital efficiency is supported by a lean manufacturing approach, though the capital expenditure-to-operating cash flow ratio suggests balanced reinvestment. ROIC trends would provide deeper insight into long-term value creation, but current EPS growth highlights effective deployment of equity capital.

Balance Sheet And Financial Health

REV Group maintains a conservative balance sheet with $24.6 million in cash and equivalents and $118 million in total debt, implying manageable leverage. The debt-to-equity ratio appears favorable, supported by strong net income. Liquidity is adequate, though the modest cash position may necessitate careful working capital management, particularly given the capital-intensive nature of vehicle manufacturing.

Growth Trends And Dividend Policy

Growth is driven by demand for specialized vehicles, with potential tailwinds from infrastructure spending and fleet modernization. The company pays a dividend of $0.22 per share, signaling a commitment to shareholder returns, though the payout ratio remains low, preserving flexibility for reinvestment or future increases. Segment-specific demand cycles will influence top-line variability.

Valuation And Market Expectations

At a diluted EPS of $4.72, the market likely prices REVG based on sector-specific multiples, balancing its niche leadership against cyclical exposures. Valuation may reflect expectations of steady fire & emergency demand offset by recreational segment volatility. Comparables in the specialty vehicle space would contextualize its P/E and EV/EBITDA ratios.

Strategic Advantages And Outlook

REV Group’s strengths lie in its diversified product lines and regulatory-compliant designs, which create barriers to entry. Near-term challenges include supply chain stabilization and input cost pressures. Long-term prospects depend on innovation in electric and alternative-fuel vehicles, as well as aftermarket service expansion. Strategic acquisitions could further solidify its market position.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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