Company Valuation: Rent the Runway, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025
Capitalization 1 363.7 278.9 43.55 31.37
Change - -23.31% -84.39% -27.98%
Enterprise Value (EV) 1 433.1 440.7 317.2 335.4
Change - 1.76% -28.04% 5.74%
P/E ratio -0.68x -1.99x -0.37x -0.44x
PBR 5.12x -7.9x -0.36x -0.17x
PEG 0x 0x 0x 0x
Capitalization / Revenue 1.79x 0.94x 0.15x 0.1x
EV / Revenue 2.13x 1.49x 1.06x 1.1x
EV / EBITDA -7.03x -14.6x -23.3x 22.5x
EV / EBIT -3.55x -4.95x -4.56x -8.06x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -170.3 -43.17 -33.12 -18.51
Distribution rate - - - -
Net sales 1 203.3 296.4 298.2 306.2
EBITDA 1 -61.6 -30.1 -13.6 14.9
EBIT 1 -122 -89 -69.6 -41.6
Net income 1 -211.8 -138.7 -113.2 -69.9
Net Debt 1 69.4 161.8 273.6 304
Reference price 2 115.400 85.800 12.284 8.080
Nbr of stocks (in thousands) 3,152 3,251 3,546 3,882
Announcement Date 14/04/22 13/04/23 11/04/24 15/04/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 249M
22.48x6.27x14.36x0.9% 696B
33.43x8.78x28.35x-.--% 390B
15.63x3.4x20.28x-.--% 175B
12.97x16.67x164.78x0.3% 140B
58.59x4.8x36.79x-.--% 103B
91.71x6.33x31.45x-.--% 88.99B
32.39x5.78x16.45x-.--% 81B
10.43x5x54.97x0.39% 48.2B
16.89x1.94x9.32x0.3% 43.97B
Average 32.73x 6.55x 41.86x 0.21% 176.67B
Weighted average by Cap. 29.06x 7.11x 33.18x 0.39%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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