Rent the Runway, Inc. (NASDAQ: RENT)

Sector: Consumer Cyclical Industry: Apparel Retail CIK: 0001468327
Market Cap 34.03 Mn
P/B -0.97
P/E 3.21
P/S 0.11
ROIC (Qtr) -39.60
Div Yield % 0.00
Rev 1y % (Qtr) 15.42
Total Debt (Qtr) 201.50 Mn
Debt/Equity (Qtr) -5.74

About

Rent the Runway, Inc. (RENT) is a leading provider of shared designer closet services, operating in the fashion industry. The company's mission is to empower women to feel their best every day by providing access to a vast selection of designer clothing and accessories. Since its inception in 2009, Rent the Runway has built the world's first and largest shared designer closet, offering a unique platform for customers to rent designer clothing and accessories for special occasions or everyday wear. The company's operations are primarily based on...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 59.40M provide 11x coverage of short-term debt 5.40M, demonstrating strong liquidity position and minimal refinancing risk.
  • Tangible assets of 228.70M provide exceptional 17.73x coverage of deferred revenue 12.90M, showing strong service capability backing.
  • Tangible assets of 228.70M provide robust 4.52x coverage of other current liabilities 50.60M, indicating strong asset backing.
  • Retained earnings of (1.10B) represent substantial 31.31x of equity (35.10M), indicating strong internal capital generation.
  • Cash reserves of 59.40M provide robust 0.87x coverage of current liabilities 68.60M, indicating strong short-term solvency.

Bear case

  • Operating cash flow of (2.20M) barely covers its investment activities of (42.20M), with a coverage ratio of 0.05, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (42.20M) provide weak support for R&D spending of 38.60M, which is -1.09x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of (2.20M) provides insufficient coverage of deferred revenue obligations of 12.90M, which is -0.17x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (2.20M) shows concerning coverage of stock compensation expenses of 5.90M, with a -0.37 ratio indicating potential earnings quality issues.
  • Free cash flow of (44.40M) provides weak coverage of capital expenditures of 42.20M, with a -1.05 ratio suggesting additional external financing needs for growth initiatives.

Peer comparison

Companies in the Apparel Retail
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TJX Tjx Companies Inc /De/ 258.23 Bn 187.23 12.14 13.19 Bn
2 ROST Ross Stores, Inc. 72.84 Bn 60.07 5.37 5.19 Bn
3 LULU lululemon athletica inc. 20.56 Bn 11.81 1.86 1.76 Bn
4 BURL Burlington Stores, Inc. 19.19 Bn 34.23 1.71 5.94 Bn
5 GAP Gap Inc 11.39 Bn 14.10 0.73 5.52 Bn
6 URBN Urban Outfitters Inc 6.47 Bn 13.23 1.08 1.18 Bn
7 BOOT Boot Barn Holdings, Inc. 5.75 Bn 26.25 2.65 0.70 Bn
8 ANF Abercrombie & Fitch Co /De/ 4.83 Bn 9.24 0.93 1.13 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.60 1.40
EV to Cash from Ops. EV/CFO -167.83 10.76
EV to Debt EV to Debt 1.83 4.34
EV to EBIT EV/EBIT 9.79 -65.50
EV to EBITDA EV/EBITDA -39.28 7.78
EV to Free Cash Flow [EV/FCF] EV/FCF -8.32 15.40
EV to Market Cap EV to Market Cap 10.85 2.07
EV to Revenue EV/Rev 1.17 1.41
Price to Book Value [P/B] P/B -0.97 6.30
Price to Earnings [P/E] P/E 3.21 240.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.87
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 12.36
Dividend per Basic Share Div per Share (Qtr) 0.00 0.36
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 14.72
Interest Coverage Int. cover (Qtr) 1.41 9.50
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -17.88 2.00
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -28.52 97.51
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 4.12
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 162.61 -5.24
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -622.22 -28.04
EBIT Growth (1y) % EBIT 1y % (Qtr) 165.45 -4.11
EBT Growth (1y) % EBT 1y % (Qtr) 113.63 -9.48
EPS Growth (1y) % EPS 1y % (Qtr) 87.06 -7.53
FCF Growth (1y) % FCF 1y % (Qtr) -37.46 -177.06
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -5.86 -2.43
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.36 1.42
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.06
Cash Ratio Cash Ratio (Qtr) 0.87 0.44
Current Ratio Curr Ratio (Qtr) 0.97 1.64
Debt to Equity Ratio Debt/Equity (Qtr) -5.74 1.24
Interest Cover Ratio Int Coverage (Qtr) 1.41 9.50
Times Interest Earned Times Interest Earned (Qtr) 1.41 9.50
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 29.30 1.59
EBIT Margin % EBIT Margin % (Qtr) 11.99 -10.83
EBT Margin % EBT Margin % (Qtr) 3.50 -4.08
Gross Margin % Gross Margin % (Qtr) 59.80 41.09
Net Profit Margin % Net Margin % (Qtr) 3.40 -5.43