Electrification And Renewables Will Unlock A New Mobility Era

Published
16 Apr 25
Updated
08 Aug 25
AnalystHighTarget's Fair Value
US$20.33
42.0% undervalued intrinsic discount
08 Aug
US$11.79
Loading
1Y
-11.9%
7D
-5.0%

Author's Valuation

US$20.3

42.0% undervalued intrinsic discount

AnalystHighTarget Fair Value

Last Update07 May 25
Fair value Increased 14%

Key Takeaways

  • The R2 platform and in-house software are expected to drive significant margin improvements, new revenue streams, and long-term outperformance compared to analyst expectations.
  • Strategic ventures, strong supplier relationships, and commercial segment expansion position Rivian for sustained growth and valuable technology advantages in the global EV market.
  • High expenses, limited product diversity, regulatory uncertainties, inefficient capacity use, and rising competition all threaten Rivian's profitability, cash flow stability, and future market position.

Catalysts

About Rivian Automotive
    Designs, develops, manufactures, and sells electric vehicles and accessories.
What are the underlying business or industry changes driving this perspective?
  • Analyst consensus expects the R2 platform to enable significant volume growth and improved margins, but this may be understated; management repeatedly highlights already contractually locked-in 50% cost reductions and strong supplier alignment, supporting the view that R2 can establish a step-function improvement in profitability, potentially driving Rivian to industry-leading net margins among new OEMs within just a few years of launch.
  • While analysts broadly agree that the Rivian Autonomy Platform and AI capabilities could support future sales, the company's in-house, next-generation sensor fusion and data flywheel positions it to achieve rapid, recurring high-margin software revenue not only from Rivian's fleet but potentially through licensing to other OEMs, which could rapidly outpace initial consensus forecasts for revenue and incremental margins.
  • The R2 platform is expected to unlock access to a massive, underserved segment of the U.S. and European two-row SUV market, with management emphasizing product-market fit, global-ready architecture, and pent-up demand that could drive multi-year compound annual revenue growth rates well above analyst models, supporting both higher near-term sales and a long runway for further expansion.
  • Rivian's significant stake and ongoing technical relationship with its spun-out micromobility venture, Also Inc., is overlooked by the market but may deliver outsized upside through technology cross-pollination, future consolidated earnings, or high-value exits as the global shift to electrified two-, three-, and four-wheel transportation gains momentum.
  • The commercial segment, anchored by deepening ties with Amazon and an expanding fleet offering, is poised to benefit from relentless e-commerce growth and new customer wins beyond Amazon, introducing recurring, defensive revenue streams and the potential for substantial operating leverage as last-mile electrification accelerates globally, positively impacting Rivian's long-term earnings power.

Rivian Automotive Earnings and Revenue Growth

Rivian Automotive Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • This narrative explores a more optimistic perspective on Rivian Automotive compared to the consensus, based on a Fair Value that aligns with the bullish cohort of analysts.
  • The bullish analysts are assuming Rivian Automotive's revenue will grow by 54.9% annually over the next 3 years.
  • Even the bullish analysts are not forecasting that Rivian Automotive will become profitable in next 3 years. To represent the Analyst Price Target as a Future PE Valuation we will estimate Rivian Automotive's profit margin will increase from -68.1% to the average US Auto industry of 5.4% in 3 years.
  • If Rivian Automotive's profit margin were to converge on the industry average, you could expect earnings to reach $1.0 billion (and earnings per share of $0.7) by about August 2028, up from $-3.5 billion today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the price target of the more bullish analyst cohort, the company would need to trade at a PE ratio of 41.4x on those 2028 earnings, up from -4.2x today. This future PE is greater than the current PE for the US Auto industry at 18.2x.
  • Analysts expect the number of shares outstanding to grow by 7.0% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 12.32%, as per the Simply Wall St company report.

Rivian Automotive Future Earnings Per Share Growth

Rivian Automotive Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Elevated and rising operating expenses, driven by ongoing R&D investments to advance autonomy, technology platforms, and sales infrastructure, continue to outpace revenue growth and have resulted in consistent negative EBITDA, putting sustained pressure on future earnings and heightening the risk of additional capital raises that could dilute shareholders or increase debt.
  • Dependence on a narrow product lineup-primarily the R1, R2, and EDV models-leaves Rivian particularly exposed to fluctuations in consumer preferences, potential technical issues, or underwhelming adoption of new launches, all of which could undermine revenue growth and earnings consistency.
  • The external policy environment is increasingly uncertain due to evolving EV tax credits, increased tariffs, regulatory credits, and trade restrictions, all of which already resulted in a cut to regulatory credit revenue expectations and are forecasted to reduce gross margins and cash flow in coming years.
  • Significantly lower production volumes relative to factory capacity and larger competitors have led to poor fixed cost absorption, with recent declines in quarterly output directly contributing to negative gross margins and gross profit losses, which may persist until scale improves.
  • Intensifying global EV competition-from both established automakers and new entrants-alongside the risk of overcapacity could create price wars and inventory challenges, compressing Rivian's average selling prices, threatening its market share, and putting downward pressure on both net margins and long-term profitability.

Valuation

How have all the factors above been brought together to estimate a fair value?

  • The assumed bullish price target for Rivian Automotive is $20.33, which represents two standard deviations above the consensus price target of $14.13. This valuation is based on what can be assumed as the expectations of Rivian Automotive's future earnings growth, profit margins and other risk factors from analysts on the bullish end of the spectrum.
  • However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $21.0, and the most bearish reporting a price target of just $7.05.
  • In order for you to agree with the bullish analysts, you'd need to believe that by 2028, revenues will be $19.1 billion, earnings will come to $1.0 billion, and it would be trading on a PE ratio of 41.4x, assuming you use a discount rate of 12.3%.
  • Given the current share price of $12.07, the bullish analyst price target of $20.33 is 40.6% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystHighTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystHighTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystHighTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

US$25.00
FV
52.8% undervalued intrinsic discount
60.41%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
6users have followed this narrative
6 months ago author updated this narrative
US$25.41
FV
53.6% undervalued intrinsic discount
48.00%
Revenue growth p.a.
0users have liked this narrative
0users have commented on this narrative
14users have followed this narrative
6 months ago author updated this narrative