Rent the Runway

Subscription Improvements And Cash Flow Breakeven Will Shape Future Success

AnalystConsensusTarget

Not Invested

Consensus Narrative from Analysts

Published

14 Apr 25

Updated

14 Apr 25

AnalystConsensusTarget's Fair Value

US$40.00

86.0% undervalued

14 Apr

US$5.61

-61.3%

18.4%

Author's Valuation

US$40.0

86.0% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$40.0

86.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Specialty Stores revenue growth rate

0.28%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.32%

Calculation

US$15.63m

Earnings '28

15.59x

PE Ratio '28

US$243.75m

Market Cap '28

US$243.75m

Market Cap '28

4.41m

No. shares '28

US$55.32

Share Price '28

US$55.32 Share Price '28

Discounted to 2025 @ 11.41% p.a.

US$40.00

Fair Value '25