CVE Valuation Report | Mar 22, 2026
RIVN
Rivian Automotive, Inc. / DE
10-K · Filed 2026-02-12
C
$0
$3
$5
$8
$10
$13
$15
$18
.
1Y
.
.
.
.
MKT
.
Fair Value
$2.69
1Y Target
$2.82
MKT. PRICE
$14.91
Model Blend
HIGH agreement · 13% spread
DCF$3.46 · 93%
EV/Rev$1.72 · 7%
Trailing Rev Growth
8.4%
Model Implied Rev CAGR
1.7%
Market Cap
$18B
ClarVal Report
Mar 22, 2026
9:56 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
RIVN Valuation Summary

Based on Clarity's multi-model valuation engine, Rivian Automotive, Inc. / DE (RIVN) has an estimated fair value of $2.69 per share, compared to its current market price of $14.91. The stock is currently trading 82.0% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 2 independent models — including Discounted Cash Flow (DCF), EV/Revenue. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 2 models show high agreement with a 13% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 0% probability that the stock is trading below its intrinsic value, with a median simulated value of $2.45.

Clarity's 1-year price target is $2.82, reflecting expected earnings growth and margin trajectory.

Rivian Automotive, Inc. / DE is classified under the Auto / Equipment OEM sector, and this valuation is based on 10-K · Filed 2026-02-12 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:56 PM EDT · Powered by Clarity Valuation Engine · Methodology

Rivian Automotive, Inc. / DE (RIVN) Valuation Summary

Clarity's 6-model valuation engine estimates Rivian Automotive, Inc. / DE (RIVN) at $2.69 per share, compared to the current market price of $14.91. This represents a 82% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from Rivian Automotive, Inc. / DE's 10-K · Filed 2026-02-12 filing, classified in the Auto / Equipment OEM sector with high confidence. Model agreement is HIGH with a 13% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.