Previous Close | $13.03 |
Intrinsic Value | $0.10 |
Upside potential | -99% |
Data is not available at this time.
Rivian Automotive, Inc. is an emerging leader in the electric vehicle (EV) industry, specializing in premium electric trucks, SUVs, and commercial delivery vans. The company operates in the highly competitive automotive sector, where it differentiates itself through rugged, adventure-oriented designs and advanced battery technology. Rivian’s revenue model hinges on direct-to-consumer sales of its R1T pickup and R1S SUV, alongside strategic partnerships such as its commercial van agreement with Amazon, which provides a steady demand stream. The company’s market positioning targets environmentally conscious consumers and fleet operators seeking sustainable alternatives to traditional internal combustion vehicles. Rivian’s vertically integrated approach, including proprietary software and charging infrastructure, enhances its competitive edge. However, it faces intense competition from established automakers and pure-play EV rivals, requiring continuous innovation and scale to achieve profitability.
Rivian reported revenue of $4.97 billion for FY 2024, reflecting its growing production scale, but net losses widened to $4.75 billion, underscoring the high costs of scaling operations. The company’s operating cash flow was negative $1.72 billion, while capital expenditures totaled $1.14 billion, indicating significant ongoing investments in manufacturing and R&D. These figures highlight the challenges of achieving profitability in the capital-intensive EV sector.
Rivian’s diluted EPS of -$4.69 reflects its current lack of earnings power, as the company prioritizes growth over near-term profitability. Capital efficiency remains a concern, with substantial cash burn driven by production ramp-up and infrastructure investments. The path to positive earnings hinges on achieving higher production volumes, cost reductions, and economies of scale.
Rivian’s balance sheet shows $5.29 billion in cash and equivalents, providing liquidity to fund operations, but total debt of $5.74 billion raises leverage concerns. The company’s financial health depends on its ability to manage cash burn and secure additional funding if needed, particularly as it navigates the capital-intensive phase of scaling production.
Rivian is in a high-growth phase, focusing on expanding production capacity and model offerings. The company does not pay dividends, reinvesting all cash flows into growth initiatives. Future trends will depend on execution risks, demand for its vehicles, and competitive dynamics in the EV market.
Rivian’s valuation reflects investor optimism about its long-term potential in the EV market, despite current losses. Market expectations are tied to its ability to scale production, achieve cost efficiencies, and capture market share in a crowded sector. The stock’s performance will likely remain volatile as these factors evolve.
Rivian’s strategic advantages include its differentiated product lineup, strong brand appeal, and key partnerships like Amazon. However, the outlook remains uncertain due to operational execution risks, competitive pressures, and macroeconomic factors affecting EV adoption. Success will depend on scaling profitably and maintaining technological leadership in a rapidly evolving industry.
Rivian Automotive, Inc. 10-K filing, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |