Intrinsic value of Revlon Cl A - REV

Previous Close

$22.10

  Intrinsic Value

$53.98

stock screener

  Rating & Target

str. buy

+144%

Previous close

$22.10

 
Intrinsic value

$53.98

 
Up/down potential

+144%

 
Rating

str. buy

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of REV stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 1.2

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  21.94
  32.10
  29.39
  26.95
  24.76
  22.78
  21.00
  19.40
  17.96
  16.67
  15.50
  14.45
  13.50
  12.65
  11.89
  11.20
  10.58
  10.02
  9.52
  9.07
  8.66
  8.29
  7.97
  7.67
  7.40
  7.16
  6.95
  6.75
  6.58
  6.42
  6.28
Revenue, $m
  2,334
  3,083
  3,989
  5,065
  6,318
  7,758
  9,387
  11,208
  13,221
  15,425
  17,816
  20,390
  23,143
  26,072
  29,171
  32,438
  35,870
  39,465
  43,222
  47,141
  51,224
  55,473
  59,891
  64,484
  69,257
  74,217
  79,372
  84,730
  90,302
  96,098
  102,129
Variable operating expenses, $m
 
  2,716
  3,494
  4,417
  5,493
  6,728
  8,127
  9,691
  11,419
  13,310
  15,363
  17,503
  19,867
  22,381
  25,042
  27,846
  30,792
  33,878
  37,103
  40,468
  43,972
  47,620
  51,413
  55,356
  59,453
  63,711
  68,136
  72,736
  77,519
  82,494
  87,672
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  2,196
  2,716
  3,494
  4,417
  5,493
  6,728
  8,127
  9,691
  11,419
  13,310
  15,363
  17,503
  19,867
  22,381
  25,042
  27,846
  30,792
  33,878
  37,103
  40,468
  43,972
  47,620
  51,413
  55,356
  59,453
  63,711
  68,136
  72,736
  77,519
  82,494
  87,672
Operating income, $m
  138
  367
  496
  648
  825
  1,029
  1,260
  1,518
  1,803
  2,115
  2,453
  2,886
  3,276
  3,691
  4,130
  4,592
  5,078
  5,587
  6,119
  6,673
  7,251
  7,853
  8,478
  9,129
  9,804
  10,506
  11,236
  11,995
  12,783
  13,604
  14,458
EBITDA, $m
  261
  528
  683
  867
  1,081
  1,327
  1,606
  1,918
  2,262
  2,639
  3,048
  3,489
  3,960
  4,461
  4,991
  5,550
  6,137
  6,752
  7,395
  8,066
  8,764
  9,491
  10,247
  11,033
  11,850
  12,699
  13,581
  14,497
  15,451
  16,442
  17,474
Interest expense (income), $m
  92
  109
  99
  140
  188
  244
  309
  382
  464
  554
  653
  760
  875
  999
  1,130
  1,269
  1,416
  1,569
  1,731
  1,899
  2,075
  2,258
  2,448
  2,646
  2,852
  3,066
  3,289
  3,520
  3,760
  4,010
  4,270
Earnings before tax, $m
  9
  258
  396
  508
  637
  785
  951
  1,136
  1,339
  1,561
  1,800
  2,126
  2,401
  2,692
  2,999
  3,323
  3,662
  4,017
  4,388
  4,774
  5,177
  5,595
  6,030
  6,482
  6,952
  7,440
  7,947
  8,475
  9,023
  9,594
  10,188
Tax expense, $m
  26
  70
  107
  137
  172
  212
  257
  307
  362
  421
  486
  574
  648
  727
  810
  897
  989
  1,085
  1,185
  1,289
  1,398
  1,511
  1,628
  1,750
  1,877
  2,009
  2,146
  2,288
  2,436
  2,590
  2,751
Net income, $m
  -22
  189
  289
  371
  465
  573
  694
  829
  977
  1,139
  1,314
  1,552
  1,753
  1,965
  2,190
  2,426
  2,673
  2,933
  3,203
  3,485
  3,779
  4,084
  4,402
  4,732
  5,075
  5,431
  5,802
  6,187
  6,587
  7,004
  7,437

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  187
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  3,024
  3,746
  4,847
  6,154
  7,677
  9,426
  11,406
  13,619
  16,065
  18,742
  21,647
  24,775
  28,121
  31,679
  35,445
  39,415
  43,585
  47,953
  52,517
  57,279
  62,240
  67,403
  72,772
  78,353
  84,152
  90,179
  96,442
  102,953
  109,723
  116,765
  124,094
Adjusted assets (=assets-cash), $m
  2,837
  3,746
  4,847
  6,154
  7,677
  9,426
  11,406
  13,619
  16,065
  18,742
  21,647
  24,775
  28,121
  31,679
  35,445
  39,415
  43,585
  47,953
  52,517
  57,279
  62,240
  67,403
  72,772
  78,353
  84,152
  90,179
  96,442
  102,953
  109,723
  116,765
  124,094
Revenue / Adjusted assets
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
  0.823
Average production assets, $m
  745
  984
  1,273
  1,616
  2,016
  2,475
  2,994
  3,575
  4,218
  4,921
  5,683
  6,504
  7,383
  8,317
  9,306
  10,348
  11,443
  12,589
  13,788
  15,038
  16,340
  17,696
  19,105
  20,570
  22,093
  23,675
  25,320
  27,029
  28,806
  30,655
  32,579
Working capital, $m
  415
  339
  439
  557
  695
  853
  1,033
  1,233
  1,454
  1,697
  1,960
  2,243
  2,546
  2,868
  3,209
  3,568
  3,946
  4,341
  4,754
  5,186
  5,635
  6,102
  6,588
  7,093
  7,618
  8,164
  8,731
  9,320
  9,933
  10,571
  11,234
Total debt, $m
  2,692
  2,425
  3,416
  4,591
  5,962
  7,536
  9,318
  11,310
  13,511
  15,921
  18,535
  21,350
  24,362
  27,564
  30,954
  34,526
  38,279
  42,210
  46,319
  50,605
  55,069
  59,716
  64,548
  69,570
  74,790
  80,214
  85,851
  91,711
  97,804
  104,142
  110,738
Total liabilities, $m
  3,638
  3,372
  4,363
  5,538
  6,909
  8,483
  10,265
  12,257
  14,458
  16,868
  19,482
  22,297
  25,309
  28,511
  31,901
  35,473
  39,226
  43,157
  47,266
  51,552
  56,016
  60,663
  65,495
  70,517
  75,737
  81,161
  86,798
  92,658
  98,751
  105,089
  111,685
Total equity, $m
  -615
  375
  485
  615
  768
  943
  1,141
  1,362
  1,606
  1,874
  2,165
  2,477
  2,812
  3,168
  3,545
  3,941
  4,358
  4,795
  5,252
  5,728
  6,224
  6,740
  7,277
  7,835
  8,415
  9,018
  9,644
  10,295
  10,972
  11,677
  12,409
Total liabilities and equity, $m
  3,023
  3,747
  4,848
  6,153
  7,677
  9,426
  11,406
  13,619
  16,064
  18,742
  21,647
  24,774
  28,121
  31,679
  35,446
  39,414
  43,584
  47,952
  52,518
  57,280
  62,240
  67,403
  72,772
  78,352
  84,152
  90,179
  96,442
  102,953
  109,723
  116,766
  124,094
Debt-to-equity ratio
  -4.377
  6.470
  7.050
  7.460
  7.770
  8.000
  8.170
  8.300
  8.410
  8.490
  8.560
  8.620
  8.660
  8.700
  8.730
  8.760
  8.780
  8.800
  8.820
  8.830
  8.850
  8.860
  8.870
  8.880
  8.890
  8.890
  8.900
  8.910
  8.910
  8.920
  8.920
Adjusted equity ratio
  -0.279
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -22
  189
  289
  371
  465
  573
  694
  829
  977
  1,139
  1,314
  1,552
  1,753
  1,965
  2,190
  2,426
  2,673
  2,933
  3,203
  3,485
  3,779
  4,084
  4,402
  4,732
  5,075
  5,431
  5,802
  6,187
  6,587
  7,004
  7,437
Depreciation, amort., depletion, $m
  123
  160
  187
  219
  256
  298
  346
  400
  460
  525
  595
  602
  684
  770
  862
  958
  1,059
  1,166
  1,277
  1,392
  1,513
  1,638
  1,769
  1,905
  2,046
  2,192
  2,344
  2,503
  2,667
  2,838
  3,017
Funds from operations, $m
  63
  349
  476
  589
  721
  871
  1,040
  1,229
  1,437
  1,664
  1,909
  2,155
  2,436
  2,735
  3,051
  3,384
  3,733
  4,098
  4,480
  4,878
  5,292
  5,723
  6,171
  6,637
  7,121
  7,623
  8,146
  8,689
  9,254
  9,842
  10,454
Change in working capital, $m
  -54
  82
  100
  118
  138
  158
  179
  200
  221
  242
  263
  283
  303
  322
  341
  359
  378
  395
  413
  431
  449
  467
  486
  505
  525
  546
  567
  589
  613
  638
  663
Cash from operations, $m
  117
  266
  376
  471
  583
  713
  861
  1,029
  1,216
  1,421
  1,646
  1,871
  2,133
  2,413
  2,710
  3,025
  3,355
  3,703
  4,067
  4,447
  4,843
  5,255
  5,685
  6,131
  6,595
  7,078
  7,579
  8,100
  8,641
  9,204
  9,790
Maintenance CAPEX, $m
  0
  -69
  -91
  -118
  -150
  -187
  -229
  -277
  -331
  -391
  -456
  -526
  -602
  -684
  -770
  -862
  -958
  -1,059
  -1,166
  -1,277
  -1,392
  -1,513
  -1,638
  -1,769
  -1,905
  -2,046
  -2,192
  -2,344
  -2,503
  -2,667
  -2,838
New CAPEX, $m
  -59
  -239
  -289
  -343
  -400
  -459
  -520
  -581
  -642
  -703
  -763
  -821
  -878
  -934
  -989
  -1,042
  -1,095
  -1,147
  -1,198
  -1,250
  -1,302
  -1,355
  -1,410
  -1,465
  -1,523
  -1,582
  -1,644
  -1,709
  -1,777
  -1,849
  -1,924
Cash from investing activities, $m
  -1,088
  -308
  -380
  -461
  -550
  -646
  -749
  -858
  -973
  -1,094
  -1,219
  -1,347
  -1,480
  -1,618
  -1,759
  -1,904
  -2,053
  -2,206
  -2,364
  -2,527
  -2,694
  -2,868
  -3,048
  -3,234
  -3,428
  -3,628
  -3,836
  -4,053
  -4,280
  -4,516
  -4,762
Free cash flow, $m
  -971
  -41
  -4
  10
  33
  67
  112
  170
  242
  328
  428
  524
  653
  795
  951
  1,121
  1,303
  1,497
  1,703
  1,920
  2,148
  2,387
  2,637
  2,897
  3,168
  3,450
  3,742
  4,046
  4,361
  4,688
  5,028
Issuance/(repayment) of debt, $m
  900
  -238
  991
  1,176
  1,371
  1,574
  1,782
  1,992
  2,202
  2,410
  2,614
  2,815
  3,011
  3,202
  3,390
  3,573
  3,753
  3,931
  4,108
  4,286
  4,465
  4,646
  4,832
  5,023
  5,220
  5,424
  5,637
  5,860
  6,093
  6,338
  6,596
Issuance/(repurchase) of shares, $m
  -3
  959
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  833
  721
  991
  1,176
  1,371
  1,574
  1,782
  1,992
  2,202
  2,410
  2,614
  2,815
  3,011
  3,202
  3,390
  3,573
  3,753
  3,931
  4,108
  4,286
  4,465
  4,646
  4,832
  5,023
  5,220
  5,424
  5,637
  5,860
  6,093
  6,338
  6,596
Total cash flow (excl. dividends), $m
  -140
  679
  987
  1,186
  1,404
  1,641
  1,894
  2,162
  2,444
  2,738
  3,043
  3,339
  3,664
  3,998
  4,341
  4,693
  5,056
  5,428
  5,811
  6,206
  6,613
  7,034
  7,469
  7,920
  8,388
  8,874
  9,379
  9,906
  10,454
  11,026
  11,624
Retained Cash Flow (-), $m
  27
  -1,148
  -110
  -131
  -152
  -175
  -198
  -221
  -245
  -268
  -290
  -313
  -335
  -356
  -377
  -397
  -417
  -437
  -456
  -476
  -496
  -516
  -537
  -558
  -580
  -603
  -626
  -651
  -677
  -704
  -733
Prev. year cash balance distribution, $m
 
  158
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  -310
  877
  1,055
  1,252
  1,466
  1,696
  1,941
  2,199
  2,470
  2,752
  3,026
  3,329
  3,642
  3,964
  4,296
  4,639
  4,991
  5,354
  5,729
  6,117
  6,517
  6,932
  7,362
  7,808
  8,271
  8,753
  9,255
  9,777
  10,322
  10,891
Discount rate, %
 
  15.10
  15.86
  16.65
  17.48
  18.35
  19.27
  20.24
  21.25
  22.31
  23.43
  24.60
  25.83
  27.12
  28.47
  29.90
  31.39
  32.96
  34.61
  36.34
  38.16
  40.06
  42.07
  44.17
  46.38
  48.70
  51.13
  53.69
  56.38
  59.19
  62.15
PV of cash for distribution, $m
 
  -269
  654
  665
  657
  631
  589
  534
  471
  403
  335
  269
  211
  161
  119
  85
  59
  39
  25
  16
  10
  6
  3
  2
  1
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0

Revlon, Inc. manufactures, markets and sells around the world a range of beauty and personal care products, including color cosmetics, hair color, hair care and hair treatments, as well as beauty tools, men's grooming products, anti-perspirant deodorants, fragrances, skincare and other beauty care products. The Company operates through four segments: Consumer, which includes cosmetics, hair color and hair care, beauty tools, anti-perspirant deodorants, fragrances and skincare products; Professional, which includes a line of products sold to hair and nail salons, and professional salon distributors, including hair color, shampoos, conditioners, styling products, nail polishes and nail enhancements; Elizabeth Arden, which include Elizabeth Arden, which produces skin care, color cosmetics and fragrances under the Elizabeth Arden brand and Other, which includes the distribution of prestige, designer and celebrity fragrances, cosmetics and skincare products.

FINANCIAL RATIOS  of  Revlon Cl A (REV)

Valuation Ratios
P/E Ratio -53.2
Price to Sales 0.5
Price to Book -1.9
Price to Tangible Book
Price to Cash Flow 10
Price to Free Cash Flow 20.2
Growth Rates
Sales Growth Rate 21.9%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 22.9%
Cap. Spend. - 3 Yr. Gr. Rate 15.3%
Financial Strength
Quick Ratio 6
Current Ratio 0.1
LT Debt to Equity -433%
Total Debt to Equity -437.7%
Interest Coverage 1
Management Effectiveness
Return On Assets -7.8%
Ret/ On Assets - 3 Yr. Avg. 0.2%
Return On Total Capital -1.3%
Ret/ On T. Cap. - 3 Yr. Avg. 2.1%
Return On Equity 3.7%
Return On Equity - 3 Yr. Avg. -4%
Asset Turnover 0.9
Profitability Ratios
Gross Margin 60.7%
Gross Margin - 3 Yr. Avg. 63.8%
EBITDA Margin 9.6%
EBITDA Margin - 3 Yr. Avg. 13.6%
Operating Margin 5.9%
Oper. Margin - 3 Yr. Avg. 9.7%
Pre-Tax Margin 0.4%
Pre-Tax Margin - 3 Yr. Avg. 4.1%
Net Profit Margin -0.9%
Net Profit Margin - 3 Yr. Avg. 1.4%
Effective Tax Rate 288.9%
Eff/ Tax Rate - 3 Yr. Avg. 133.8%
Payout Ratio 0%

REV stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the REV stock intrinsic value calculation we used $2334 million for the last fiscal year's total revenue generated by Revlon Cl A. The default revenue input number comes from 2016 income statement of Revlon Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our REV stock valuation model: a) initial revenue growth rate of 32.1% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 15.1%, whose default value for REV is calculated based on our internal credit rating of Revlon Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Revlon Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of REV stock the variable cost ratio is equal to 88.8%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for REV stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 4.1% for Revlon Cl A.

Corporate tax rate of 27% is the nominal tax rate for Revlon Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the REV stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for REV are equal to 31.9%.

Life of production assets of 10.8 years is the average useful life of capital assets used in Revlon Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for REV is equal to 11%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $-615 million for Revlon Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 52.584 million for Revlon Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Revlon Cl A at the current share price and the inputted number of shares is $1.2 billion.

RELATED COMPANIES Price Int.Val. Rating
AVP Avon Products 2.09 0.34  str.sell
COTY Coty Cl A 19.42 41.76  str.buy
PG Procter&Gamble 90.88 66.18  sell
EL Estee Lauder C 127.95 83.95  sell
IPAR Inter Parfums 44.25 34.51  hold
ELF e.l.f. Beauty 21.50 9.82  str.sell

COMPANY NEWS

▶ Revlon, Inc. Value Analysis (NYSE:REV) : December 6, 2017   [Dec-06-17 12:21PM  Capital Cube]
▶ Is It Time To Buy Revlon Inc (REV)?   [11:15AM  Simply Wall St.]
▶ Bear of the Day: Revlon (REV)   [06:36AM  Zacks]
▶ ETFs with exposure to Revlon, Inc. : November 29, 2017   [Nov-29-17 12:11PM  Capital Cube]
▶ ETFs with exposure to Revlon, Inc. : November 17, 2017   [Nov-17-17 12:49PM  Capital Cube]
▶ [$$] Troubled Marriage   [Nov-13-17 06:00AM  The Wall Street Journal]
▶ ETFs with exposure to Revlon, Inc. : November 7, 2017   [Nov-07-17 10:40AM  Capital Cube]
▶ Revlon reports 3Q loss   [Nov-03-17 07:43AM  Associated Press]
▶ Revlon Reports Third Quarter 2017 Results   [07:30AM  Business Wire]
▶ ETFs with exposure to Revlon, Inc. : October 12, 2017   [Oct-12-17 10:52AM  Capital Cube]
▶ ETFs with exposure to Revlon, Inc. : September 25, 2017   [Sep-25-17 10:44AM  Capital Cube]
▶ Why Revlon's Stock Fell 14% in August   [Sep-08-17 01:48PM  Motley Fool]
▶ ETFs with exposure to Revlon, Inc. : August 21, 2017   [Aug-21-17 05:00PM  Capital Cube]
▶ Revlon to add jobs, make $16M investment in Granville County expansion   [Aug-11-17 02:15PM  American City Business Journals]
▶ Revlon reports 2Q loss   [Aug-04-17 11:05PM  Associated Press]
▶ Revlon Reports Second Quarter 2017 Results   [07:30AM  Business Wire]
▶ [$$] Promotional Game   [Aug-03-17 06:36AM  The Wall Street Journal]
▶ Revlon, Inc. Value Analysis (NYSE:REV) : June 20, 2017   [Jun-20-17 04:10PM  Capital Cube]
▶ Why Epizyme, Tribune Media, and Revlon Jumped Today   [Jun-15-17 04:28PM  Motley Fool]
▶ Why Revlons Stock Dove 28% in May   [Jun-09-17 06:02PM  Motley Fool]
▶ Billionaire financier Ron Perelman ups stake in Revlon amid soft sales   [Jun-01-17 10:25AM  American City Business Journals]
▶ ETFs with exposure to Revlon, Inc. : May 22, 2017   [May-22-17 02:05PM  Capital Cube]
▶ ETFs with exposure to Revlon, Inc. : May 11, 2017   [May-11-17 05:26PM  Capital Cube]
▶ Here's Why Revlon, Inc. Is Getting Crushed Today   [May-05-17 05:59PM  Motley Fool]
▶ What Happened in the Stock Market Today   [04:54PM  Motley Fool]
▶ Revlon reports 1Q loss   [07:37AM  Associated Press]
▶ Revlon Reports First Quarter 2017 Results   [07:30AM  Business Wire]
▶ Former P&G executive hired as COO of rival Revlon   [Apr-18-17 01:56PM  American City Business Journals]
▶ Avon Focuses On Overlooked Demographic   [Mar-22-17 04:28PM  Investopedia]
▶ Avon Focuses On Overlooked Demographic   [04:28PM  at Investopedia]
▶ [$$] Revlon Stock Deserves More Than Lip Service   [Mar-16-17 07:09AM  Barrons.com]
▶ [$$] Two Of A Kind   [Mar-13-17 08:05AM  The Wall Street Journal]
▶ [$$] Two Of A Kind   [08:05AM  at The Wall Street Journal]
▶ [$$] Revlon Swings to Loss Amid Turnaround Effort   [Mar-03-17 11:11PM  The Wall Street Journal]
Financial statements of REV
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.