Download PDF

1. Company Snapshot

1.a. Company Description

Revolve Group, Inc.operates as an online fashion retailer for consumers in the United States and internationally.The company operates in two segments, REVOLVE and FWRD.


It operates a platform that connects consumers and global fashion influencers, as well as emerging, established, and owned brands.The company offers women's apparel, footwear, accessories, and beauty styles under established and emerging brands, as well as owned brands.It also provides various luxury brands.


The company was formerly known as Advance Holdings, LLC and changed its name to Revolve Group, Inc.in October 2018.Revolve Group, Inc.


was founded in 2003 and is headquartered in Cerritos, California.

Show Full description

1.b. Last Insights on RVLV

Revolve Group's recent performance was driven by strong Q3 2024 earnings and revenue beat, with net sales increasing 10% year-over-year to $283.1 million. The company's gross profit and gross margin also saw 9% and 0.5% year-over-year increases, respectively. Additionally, Revolve Group's net income surged 238% year-over-year to $10.8 million, and its adjusted EBITDA grew 85% to $17.5 million. The company's operational metrics, including active customers and total orders placed, also showed growth.

1.c. Company Highlights

2. Revolve's Q3 2025 Earnings: Strong Margin Expansion and Revenue Growth

Revolve Group's Q3 2025 financial performance was marked by a 4% year-over-year increase in net sales to $296 million, driven by domestic and international growth of 4% and 6%, respectively. The company's gross margin expanded significantly to 54.6%, a 3.5-point increase year-over-year, resulting in a 45% increase in adjusted EBITDA. Earnings per share (EPS) came in at $0.24, beating estimates of $0.11. The strong bottom-line performance was driven by the company's operating discipline and successful tariff mitigation efforts.

Publication Date: Nov -21

📋 Highlights
  • Net Sales Growth:: 4% year-over-year increase in Q3, with domestic and international sales rising 4% and 6%, respectively.
  • Gross Margin Expansion:: Consolidated gross margin hit 54.6%, up 3.5 points YoY, driven by reduced markdowns and higher full-price sales.
  • Adjusted EBITDA Surge:: 45% year-over-year increase in Q3, with a 32% rise in the first 9 months of 2025, building on 60% growth in 2024.
  • International Momentum:: Middle East and Europe outperformed, while China’s collaboration drove 40,000+ live stream views and outperformed U.S. brand launches.
  • AI-Driven Efficiency:: AI integration in design processes shortened development cycles and boosted cost efficiencies, supporting gross margin expansion.

Revenue Growth and Segment Performance

The REVOLVE segment saw a 5% year-over-year increase in net sales, while the FWRD segment grew 3%. Active customers increased 5% year-over-year, and total orders placed rose 5% to $2.3 million. As noted by Jesse Timmermans, "We delivered a record adjusted EBITDA for any third quarter, driving more than 2 points of expansion in our adjusted EBITDA margin year-over-year."

Margin Expansion and Cost Management

The company's gross margin expansion was driven by shallower markdowns, a higher percentage of full-price sales, and higher margins on those sales. Fulfillment costs and selling and distribution costs are expected to be approximately 3.3% and 17.6% of net sales, respectively, in the fourth quarter.

Valuation and Growth Prospects

With a P/E Ratio of 28.24 and an EV/EBITDA of 16.55, the market is pricing in significant growth expectations. Analysts estimate revenue growth of 6.4% next year. The company's strong financial foundation, with a ROE of 11.99% and ROIC of 9.15%, positions it for continued investment in growth initiatives. The net debt to EBITDA ratio of -3.6 indicates a healthy balance sheet.

Growth Initiatives and Outlook

Revolve is continuing to invest in marketing efforts, expand its international presence, and develop its owned brands. The company is also leveraging AI technology to drive growth and efficiency. With a strong track record of margin expansion and revenue growth, Revolve is well-positioned to drive long-term shareholder value creation.

3. NewsRoom

Card image cap

Revolve Group, Inc. (RVLV) Presents at Morgan Stanley Global Consumer & Retail Conference 2025 Transcript

Dec -03

Card image cap

Analyzing Talon International (OTCMKTS:TALN) & Revolve Group (NYSE:RVLV)

Nov -26

Card image cap

Revolve Reports Stable Recurring Revenue and Significant Progress Across North American Project Portfolio in Q1, F2026

Nov -25

Card image cap

Creative Planning Buys 15,104 Shares of Revolve Group, Inc. $RVLV

Nov -24

Card image cap

Revolve Group, Inc. to Present at Upcoming Morgan Stanley, Barclays and KeyBanc Capital Markets Investor Conferences

Nov -19

Card image cap

Revolve Announces Closing of Private Placement for Gross Proceeds of $3 Million

Nov -07

Card image cap

Revolve Wealth Partners LLC Sells 4,141 Shares of NVIDIA Corporation $NVDA

Nov -06

Card image cap

SGC vs. RVLV: Which Stock Is the Better Value Option?

Nov -05

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (9.69%)

6. Segments

Revolve

Expected Growth: 10%

Revolve's 10% growth is driven by increasing online presence, strong brand recognition, and effective influencer marketing. Additionally, the company's focus on premium and luxury products, as well as its ability to adapt to changing consumer preferences, contribute to its growth. Furthermore, Revolve's data-driven approach to inventory management and supply chain optimization also support its growth momentum.

Forward

Expected Growth: 8%

Revolve Group's 8% growth is driven by increasing online fashion demand, strong brand recognition, and effective influencer marketing strategies. Additionally, the company's focus on premium and luxury products, as well as its expanding product categories, contribute to its growth momentum.

7. Detailed Products

Women's Apparel

Revolve Group offers a wide range of women's apparel, including dresses, tops, bottoms, outerwear, and more from various brands and in-house labels.

Men's Apparel

Revolve Group provides a curated selection of men's apparel, including shirts, pants, denim, outerwear, and accessories from popular brands and in-house labels.

Beauty and Wellness

Revolve Group offers a range of beauty and wellness products, including skincare, haircare, makeup, and fragrances from popular brands and emerging labels.

Shoes and Accessories

Revolve Group provides a vast selection of shoes, handbags, hats, scarves, and other accessories from renowned brands and in-house labels.

Home and Lifestyle

Revolve Group offers a curated selection of home decor, furniture, and lifestyle products, including candles, kitchenware, and more.

8. Revolve Group, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Revolve Group, Inc. operates in the fashion industry, where substitutes are readily available. However, the company's strong brand recognition and loyalty programs help to mitigate the threat of substitutes.

Bargaining Power Of Customers

Revolve Group, Inc. operates in the fashion industry, where customers have a high degree of bargaining power due to the availability of substitutes and the ease of switching between brands.

Bargaining Power Of Suppliers

Revolve Group, Inc. has a diverse supplier base, which reduces the bargaining power of individual suppliers. Additionally, the company's strong brand recognition and scale of operations give it negotiating power over its suppliers.

Threat Of New Entrants

While the fashion industry is highly competitive, Revolve Group, Inc.'s strong brand recognition and established relationships with suppliers and customers create barriers to entry for new entrants.

Intensity Of Rivalry

The fashion industry is highly competitive, with many established players and new entrants vying for market share. Revolve Group, Inc. faces intense competition from other online fashion retailers, which drives down prices and increases marketing expenses.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 9.62%
Debt Cost 3.95%
Equity Weight 90.38%
Equity Cost 14.70%
WACC 13.67%
Leverage 10.64%

11. Quality Control: Revolve Group, Inc. passed 4 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Sally Beauty Holdings

A-Score: 4.5/10

Value: 7.7

Growth: 3.3

Quality: 5.1

Yield: 0.0

Momentum: 8.0

Volatility: 3.0

1-Year Total Return ->

Stock-Card
Qurate Retail

A-Score: 4.0/10

Value: 9.7

Growth: 1.2

Quality: 5.4

Yield: 5.0

Momentum: 1.0

Volatility: 1.7

1-Year Total Return ->

Stock-Card
Revolve

A-Score: 3.4/10

Value: 2.7

Growth: 5.3

Quality: 6.6

Yield: 0.0

Momentum: 2.5

Volatility: 3.0

1-Year Total Return ->

Stock-Card
MarineMax

A-Score: 3.3/10

Value: 8.3

Growth: 4.0

Quality: 2.3

Yield: 0.0

Momentum: 2.5

Volatility: 2.7

1-Year Total Return ->

Stock-Card
Office Depot

A-Score: 3.3/10

Value: 6.6

Growth: 3.8

Quality: 2.9

Yield: 0.0

Momentum: 4.0

Volatility: 2.3

1-Year Total Return ->

Stock-Card
iPower

A-Score: 2.8/10

Value: 9.6

Growth: 1.6

Quality: 4.4

Yield: 0.0

Momentum: 1.0

Volatility: 0.0

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

26.5$

Current Price

26.5$

Potential

-0.00%

Expected Cash-Flows