Using the industry peer median P/E Multiples multiple (trailing + forward), Rent the Runway, Inc. (RENT) has a fair value of $19.98 based on 2 comparable companies in the Apparel - Retail industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Rent the Runway, Inc.RENT | 57 | 2.5x | — |
| J-Long Group Limited | 25 | 8.0x | — |
| Good Times Restaurants Inc. | 13 | 13.2x | — |
| Industry Median | 10.6x | — | |
| (*) Profit after tax | 23 | ||
| Equity Value | 240 | ||
| (/) Outstanding shares | 12 | ||
| Fair Price | $20 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Rent the Runway, Inc. (RENT) has a fair value of $9.11 based on 2 comparable companies in the Apparel - Retail industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Rent the Runway, Inc.RENT | 57 | 9.2x | 10.3x |
| J-Long Group Limited | 25 | 4.8x | — |
| Good Times Restaurants Inc. | 13 | 11.6x | 16.6x |
| Industry Median | 8.2x | 16.6x | |
| (*) EBITDA | 22 | 20 | |
| = Enterprise Value | 183 | 331 | |
| (-) Net Debt | 148 | 148 | |
| Equity Value | 35 | 183 | |
| (/) Outstanding shares | 12 | 12 | |
| Fair Price | $3 | $15 | |
Using the PEG framework with historical EPS growth of 8.0%, the company has a fair value of $15.04 based on TTM EPS (FY2025) of $1.88.
| EPS Growth RateHistorical | 0.0% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2025) | $1.88 |
| Fair Value | $15.04 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-211.8M | $-67.20 | — |
| FY2022 | $-138.7M | $-43.17 | — |
| FY2023 | $-113.2M | $-33.12 | — |
| FY2024 | $-69.9M | $-18.51 | — |
| FY2025 | $22.6M | $1.88 | — |
4Y Historical EPS CAGR: 0.0%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.