Rivian Automotive Inc.

Ticker: RIVNNature of Business: Technology ServicesLocation: USA
Recent Price: $12.0652-Week High/Low: $17.15/ 9.50Estimated Fair Value: $10.80-$15.10
Expected Return: 74.1%Consider Buy: Below $15.10Business Risk: High
Financial Risk: HighEconomic Moat: WeakCorporate Governance: Strong


Company Overview

Rivian Automotive Inc. (RIVIAN), an American electric vehicle maker, was established by Robert J. Scaringe in 2009  for the  purpose of  manufacturing electric vehicles. The company was later incorporated in Delaware (March 2015). RIVIAN develops and manufactures consumer and commercial electric vehicles. The shares of  the company are  traded on NASDAQ.

Being an integrated company, RIVIAN is involved in many stages in the electric  vehicle ecosystem value chain from components manufacturing to the provision of value-added services such as vehicle repair and maintenance, charging, software subscriptions, financing, and insurance. This should improve its cost effectiveness and competitiveness going forward.

RIVIAN leverages partnerships to help improve sales volume and broaden its product portfolio. One of such collaborations is the joint venture with Volkswagen Group named Rivian and VW Group Technology, LLC. The Volkswagen Group is expected to invest a total of $5.8 billion in RIVIAN  for the development of  software-defined vehicle (SDV) platforms to be used in both companies’ future electric vehicles.

Robert Scaringe, the founder, is the chief executive officer of RIVIAN. He is also the chairman of the eight-man board of directors of the company.

Investment Thesis

RIVIAN, which could only deliver 920 vehicles in 2021, was able to deliver over 50,000 vehicles in 2024. Consequently, its revenue expanded by 348.7% on a 3-Year Compound Annual Growth Rate (CAGR) basis. This success is not just about its advanced technology capability; it is also about the company’s devotion to reducing carbon emissions. Its battery packs can be recycled or used for other purposes. In addition, RIVIAN does not use materials from animals in the interior parts of its vehicles.

Productive capacity is also being increased significantly, thereby improving its ability to keep up with demand. New models of its vehicles are expected to be produced in the medium term. RIVIAN received $1 billion investment from the Volkswagen Group in June 2025 to help boost its electric vehicle platforms and product portfolio. Under the agreement,  Volkswagen Group will invest up to $5.8 billion by 2027.  This investment will cement RIVIAN’s position in the market.

RIVIAN is not a profitable company at the moment. Shareholders’ equity is being eroded by recurring losses in spite of obtaining additional capital. Its high capital expenditure and  Research and Development expense (R & D) would increase its debt and the associated obligations. The company does not pay dividends; it intends to always retain its profit, if any,  to grow its business.

Valuation

A share of RIVIAN is worth between $10.80 and US$15.10, based on our estimation. We are of the opinion that investors should pay below $15.10 for a  share of the company.

Financial Overview

RIVIAN declared a total revenue of $5 billion for the 2024 fiscal year, up by 12.1% year-on-year. Automobile sales produced $4.5 billion revenue in 2024 compared to the preceding year’s $4.1 billion. Automobile sales were 90.3% of total sales compared to 93.2% in the prior year (2023). Software and services, which accounted for 9.7% of total revenue, jumped by 60.3% in 2024 to $484 million.

The cost of sales has been exceeding total revenue, thereby resulting in gross loss over the years. However, the gross loss has been decreasing as the company raises output to reduce unit cost. The company posted a gross loss of $1.2 billion in 2024  (2023:$2 billion, 2022:$3.1 billion). The bulk of the gross loss is from vehicle sales. In fact, the software and services business segment has started making gross profit (2024: $7 million) even though the gross profit margin was less than 2%. Loss from operations shed 18.3% year-on-year to -$4.7 billion in 2024 compared to a 16.3%  drop in the earlier year. A  19.2% decrease in R & D expense was responsible for the reduction in operating loss in the 2024 fiscal year. RIVIAN declared a loss after tax of $4.7 billion, down by 12.6% from the year before.

Total assets which stood at $15.4 billion lost 8.5% year-on year owing to a fall in inventory, and cash and cash equivalents. RIVIAN’s accumulated deficit reached $23.3 billion owing losses it has been accumulating since inception. Consequently, shareholders’ equity has been declining in spite of additional capital injection into the business. Shareholders’ equity was $6.6 billion in 2024 compared to $19.5 billion at the end of 2021.

RIVIAN  is sitting on a large cash pile – cash and cash equivalents exceeded  $5 billion in 2024.  The company  does not generate a positive operating cash or free cash flow for the shareholders. Debt has risen at a compound annual rate of 44.2% over the past three years. There is neither operating profit nor operating cash flow to pay the interest on its debt. 

Business Risk

Huge costs threaten the profitability and survival of RIVIAN. It may find it difficult to raise its prices to cover its costs in the light of the increasing competition in the electric vehicle market. But sales volume has to increase in order to enjoy lower unit cost and become  profitable.

Recommendation:  Hold

Earnings chart of Rivian Automotive Inc.

Graph of Returns of Rivian Automotive Inc.

(US$ in Million)2024202320222021
Turnover4,9704,4341,65855
Year-on-Year Change12.1%167.4%2,914.6%N/A
     
Operating Profit-4,689-5,739-6,856-4,220
Year-on-Year Change-18.3%-16.3%62.5%313.3%
     
EBITDA-3,658-4,802-6,204-4,023
Year-on-Year Change-23.8%-22.6%54.2%305.5%
     
PBT-4,741-5,431-6,748-4,688
Year-on-Year Change-12.7%-19.5%43.9%360.5%
     
PAT-4,746-5,432-6,752-4,688
Year-on-Year Change-12.6%-19.6%44.0%360.5%
     
Total Assets15,41016,77817,87622,294
Year-on-Year Change-8.2%-6.1%-19.8%N/A
     
Net Current Assets8,3329,82610,70617,246
Year-on-Year Change-15.2%-8.2%-37.9%N/A
     
Total Equity6,5629,14113,79919,514
Year-on-Year Change-28.2%-33.8%-29.3%N/A
     
Capital Expenditure1,1411,0261,3691,794
Year-on-Year Change11.2%-25.1%-23.7%96.3%
     
Funds from Operations-1,716-4,866-5,052-2,622
Year-on-Year Change-64.7%-3.7%92.7%209.2%
     
Free Operating Cashflow-2,857-5,892-6,421-4,416
Year-on-Year Change-51.5%-8.2%45.4%150.6%
     
Total Debt4,8204,7751,8121,607
Year-on-Year Change1.4%162.4%12.8%N/A
     
Net Debt-474-3,102-9,756-16,526
Year-on-Year Change-84.7%-68.2%-41.0%N/A
     
Shares Outstanding (Million)1,013947913204
Year-on-Year Change7.0%3.7%347.6%102.0%
     
Payout Ratio0.0%0.0%0.0%0.0%
⇑ – Year-on-Year IncreaseGreen: ‘Improved’
⇓ – Year-on-Year DecreaseRed: ‘Worsened’
⇔ – Year-on-Year Unchanged 
 2024202320222021
CAPITAL STRUCTURE    
Total Debt/(Total Debt + Equity)    
Net Debt/Equity    
Debt/Total Assets    
Long Term Debt/Net Earnings    
Current Ratio    
Acid Test Ratio    
     
     
CASHFLOW RATIOS    
Funds from Operations/Total Debt    
Funds from Operations/Net Debt    
EBITDA/Interest    
EBIT/Interest    
Net Debt/EBITDA    
Free Operating Cashflow/Interest    
Free Operating Cashflow/Net Debt    
Free Operating Cashflow/Sales    
     
     
PROFITABILITY RATIOS    
Gross Profit Margin    
EBITDA Margin    
EBIT Margin    
PBT Margin    
PAT Margin    
ROAE    
ROAA