Rivian Automotive, Inc. / DE (NASDAQ: RIVN)

Sector: Consumer Cyclical Industry: Auto Manufacturers CIK: 0001874178
Market Cap 17.61 Bn
P/B 3.48
P/E -4.92
P/S 3.02
ROIC (Qtr) -32.48
Div Yield % 0.00
Rev 1y % (Qtr) 78.26
Total Debt (Qtr) 4.97 Bn
Debt/Equity (Qtr) 0.98

About

Rivian Automotive, Inc., often referred to as Rivian, is an American company operating in the automotive industry. It is known for its development and production of category-defining electric vehicles (EVs) and accessories. Rivian's mission is to accelerate the global transition to zero-emission transportation and energy. Rivian's main business activities revolve around the design, development, and manufacturing of EVs. The company's primary products include the R1 platform, which encompasses the R1T, a two-row, five-passenger pickup truck, and...

Read more

Price action

Investment thesis

Bull case

  • Strong tangible asset base of 15.22B provides 3.06x coverage of total debt 4.97B, indicating robust asset backing and low credit risk.
  • Operating cash flow of 1.08B provides exceptional 77.50x coverage of minority interest expenses 14M, showing strong core operations.
  • Tangible assets of 15.22B provide exceptional 10.26x coverage of deferred revenue 1.48B, showing strong service capability backing.
  • Cash position of 4.44B provides exceptional 317.21x coverage of minority interest expenses 14M, indicating strong liquidity.
  • Tangible assets of 15.22B provide robust 5.30x coverage of other current liabilities 2.87B, indicating strong asset backing.

Bear case

  • Operating cash flow of 1.08B barely covers its investment activities of (2.89B), with a coverage ratio of -0.38, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (2.89B) provide weak support for R&D spending of 1.62B, which is -1.79x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 1.08B provides insufficient coverage of deferred revenue obligations of 1.48B, which is 0.73x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 1.08B shows concerning coverage of stock compensation expenses of 705M, with a 1.54 ratio indicating potential earnings quality issues.
  • Free cash flow of (489M) provides weak coverage of capital expenditures of 1.57B, with a -0.31 ratio suggesting additional external financing needs for growth initiatives.

Peer comparison

Companies in the Auto Manufacturers
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TSLA Tesla, Inc. 1,386.72 Bn 263.09 14.50 7.70 Bn
2 TM Toyota Motor Corp/ 286.80 Bn 9.26 0.87 287.20 Bn
3 GM General Motors Co 81.08 Bn 25.50 0.44 130.28 Bn
4 RACE Ferrari N.V. 59.53 Bn 31.60 7.15 3.38 Bn
5 F Ford Motor Co 55.12 Bn 17.49 0.30 161.94 Bn
6 HMC Honda Motor Co Ltd 42.13 Bn 9.65 0.29 88.09 Bn
7 STLA Stellantis N.V. 29.73 Bn -10.57 0.17 -
8 XPEV Xpeng Inc. 17.74 Bn -44.29 1.79 4.87 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.16 1.20
EV to Cash from Ops. EV/CFO 16.31 5.88
EV to Debt EV to Debt 3.56 28.94
EV to EBIT EV/EBIT -5.39 11.38
EV to EBITDA EV/EBITDA -6.77 7.73
EV to Free Cash Flow [EV/FCF] EV/FCF -36.18 8.79
EV to Market Cap EV to Market Cap 1.00 304,683.06
EV to Revenue EV/Rev 3.03 16.98
Price to Book Value [P/B] P/B 3.48 3.04
Price to Earnings [P/E] P/E -4.92 9.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.59
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 6.04
Dividend per Basic Share Div per Share (Qtr) 0.00 0.36
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.58
Interest Coverage Int. cover (Qtr) -11.28 8.74
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -41.55 -59.34
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -17.70 62.23
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.34
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 36.95 -1,057.18
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 42.29 -19.82
EBIT Growth (1y) % EBIT 1y % (Qtr) 37.03 -1,011.94
EBT Growth (1y) % EBT 1y % (Qtr) 35.30 -216.80
EPS Growth (1y) % EPS 1y % (Qtr) 44.92 -59.11
FCF Growth (1y) % FCF 1y % (Qtr) 90.45 -21.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 109.82 -10.92
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.38 0.33
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.03
Cash Ratio Cash Ratio (Qtr) 1.30 0.40
Current Ratio Curr Ratio (Qtr) 2.71 1.21
Debt to Equity Ratio Debt/Equity (Qtr) 0.98 0.99
Interest Cover Ratio Int Coverage (Qtr) -11.28 8.74
Times Interest Earned Times Interest Earned (Qtr) -11.28 8.74
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -42.50 -2,589.89
EBIT Margin % EBIT Margin % (Qtr) -56.25 -104,371.67
EBT Margin % EBT Margin % (Qtr) -61.23 -3,156.67
Gross Margin % Gross Margin % (Qtr) 3.30 -649.09
Net Profit Margin % Net Margin % (Qtr) -61.30 -3,158.82