(REAL) TheRealReal - Ratings and Ratios
Luxury, Resale, Fashion, Jewelry, Watches
REAL EPS (Earnings per Share)
REAL Revenue
Description: REAL TheRealReal
The RealReal (NASDAQ: REAL) runs a global, omni‑channel platform that authenticates and resells pre‑owned luxury items—including women’s and men’s apparel, jewelry, and watches—through its website, mobile app, and a network of physical stores. The business model is consignment‑based: owners ship goods to RealReal, which then handles authentication, pricing, marketing, and fulfillment, taking a commission that varies by product category and price tier.
Key performance indicators (KPIs) that investors watch include total revenue, adjusted EBITDA, active buyer and seller counts, inventory value, and gross margin. In FY 2023 the company generated roughly $1.1 billion in revenue, a modest decline from the prior year’s peak of about $1.3 billion, reflecting a slowdown in discretionary spending and heightened competition. Adjusted EBITDA remained negative (≈ $‑120 million), driven by high authentication and logistics costs that outpace gross profit growth. As of year‑end 2023, the platform reported roughly 1.3 million active buyers and 1.2 million active consignors, with inventory valued near $300 million, indicating a sizable base of repeat users but also a sizable capital‑intensive inventory position.
Economic drivers for RealReal are anchored in the broader luxury resale market, which analysts estimate to expand at a compound annual growth rate of 10‑12 % through 2028, propelled by sustainability concerns, younger consumer preferences for circular fashion, and the digitalization of second‑hand commerce. The company benefits from ESG‑focused branding, as resale is positioned as a lower‑carbon alternative to new luxury purchases, which can attract both environmentally conscious shoppers and institutional investors seeking ESG‑aligned exposure.
Competitive pressures are intense. RealReal faces rivals such as Vestiaire Collective, The Luxury Closet, and traditional luxury retailers launching their own resale programs. Differentiation hinges on authentication expertise, brand partnerships, and the ability to scale its physical‑store footprint without eroding margins. The high cost of expert authentication—often cited as a primary expense line—creates a trade‑off between trust (a critical factor for luxury buyers) and profitability.
From a risk perspective, the stock’s high beta (≈ 2.5) signals pronounced price volatility relative to the market, reflecting sensitivity to macro‑economic cycles, consumer confidence, and shifts in discretionary spending. Additional uncertainties include the scalability of the consignment model, potential changes in inventory valuation methodology, and the impact of any regulatory scrutiny over authentication standards or resale tax treatment.
Assuming the luxury resale market continues its projected double‑digit growth and RealReal can improve gross margin by tightening authentication workflows and optimizing inventory turnover, the upside potential lies in achieving breakeven adjusted EBITDA within the next 12‑18 months. Conversely, a sustained decline in buyer traffic, heightened competition, or an inability to control operating costs would likely exacerbate losses and pressure the share price further.
REAL Stock Overview
Market Cap in USD | 954m |
Sub-Industry | Apparel Retail |
IPO / Inception | 2019-06-28 |
REAL Stock Ratings
Growth Rating | 50.7% |
Fundamental | 41.8% |
Dividend Rating | - |
Return 12m vs S&P 500 | 204% |
Analyst Rating | 3.57 of 5 |
REAL Dividends
Currently no dividends paidREAL Growth Ratios
Growth Correlation 3m | 93.1% |
Growth Correlation 12m | 31.7% |
Growth Correlation 5y | -43.8% |
CAGR 5y | 75.26% |
CAGR/Max DD 3y | 1.32 |
CAGR/Mean DD 3y | 2.58 |
Sharpe Ratio 12m | 1.42 |
Alpha | 0.09 |
Beta | 0.832 |
Volatility | 87.46% |
Current Volume | 5365.1k |
Average Volume 20d | 3607.5k |
Stop Loss | 9.4 (-6.7%) |
Signal | 0.13 |
Piotroski VR‑10 (Strict, 0-10) 3.0
Net Income (-35.4m TTM) > 0 and > 6% of Revenue (6% = 38.2m TTM) |
FCFTA 0.00 (>2.0%) and ΔFCFTA 25.61pp (YES ≥ +1.0pp, WARN ≥ +0.5pp) |
NWC/Revenue -6.15% (prev -0.77%; Δ -5.38pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp) |
CFO/TA 0.01 (>3.0%) and CFO 5.23m > Net Income -35.4m (YES >=105%, WARN >=100%) |
Net Debt (378.7m) to EBITDA (17.8m) ratio: 21.29 <= 3.0 (WARN <= 3.5) |
Current Ratio 0.80 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active) |
Outstanding Shares last Quarter (298.7m) change vs 12m ago 168.8% (target <= -2.0% for YES) |
Gross Margin 74.65% (prev 69.06%; Δ 5.58pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0) |
Asset Turnover 168.3% (prev 138.7%; Δ 29.59pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0) |
Interest Coverage Ratio -0.94 (EBITDA TTM 17.8m / Interest Expense TTM 25.2m) >= 6 (WARN >= 3) |
Altman Z'' -14.22
(A) -0.11 = (Total Current Assets 160.3m - Total Current Liabilities 199.5m) / Total Assets 349.4m |
(B) -3.44 = Retained Earnings (Balance) -1.20b / Total Assets 349.4m |
warn (B) unusual magnitude: -3.44 — check mapping/units |
(C) -0.06 = EBIT TTM -23.7m / Avg Total Assets 378.4m |
(D) -1.75 = Book Value of Equity -1.20b / Total Liabilities 687.6m |
Total Rating: -14.22 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D) |
ValueRay F-Score (Strict, 0-100) 41.76
1. Piotroski 3.0pt = -2.0 |
2. FCF Yield 0.06% = 0.03 |
3. FCF Margin 0.13% = 0.03 |
4. Debt/Equity data missing |
5. Debt/Ebitda 23.59 = -2.50 |
6. ROIC - WACC -50.38% = -12.50 |
7. RoE data missing |
8. Rev. Trend 57.05% = 4.28 |
9. EPS Trend 88.42% = 4.42 |
What is the price of REAL shares?
Over the past week, the price has changed by +21.33%, over one month by +25.25%, over three months by +90.00% and over the past year by +260.93%.
Is TheRealReal a good stock to buy?
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of REAL is around 8.35 USD . This means that REAL is currently overvalued and has a potential downside of -17.08%.
Is REAL a buy, sell or hold?
- Strong Buy: 3
- Buy: 0
- Hold: 3
- Sell: 0
- Strong Sell: 1
What are the forecasts/targets for the REAL price?
Issuer | Target | Up/Down from current |
---|---|---|
Wallstreet Target Price | 10 | -0.7% |
Analysts Target Price | 10 | -0.7% |
ValueRay Target Price | 9.2 | -9% |
Last update: 2025-09-05 04:57
REAL Fundamental Data Overview
CCE Cash And Equivalents = 94.3m USD (Cash And Short Term Investments, last quarter)
P/S = 1.498
P/B = 4.839
Beta = 2.488
Revenue TTM = 637.0m USD
EBIT TTM = -23.7m USD
EBITDA TTM = 17.8m USD
Long Term Debt = 372.7m USD (from longTermDebt, last quarter)
Short Term Debt = 47.0m USD (from shortTermDebt, last quarter)
Debt = 419.7m USD (Calculated: Short Term 47.0m + Long Term 372.7m)
Net Debt = 378.7m USD (from netDebt column, last quarter)
Enterprise Value = 1.28b USD (954.2m + Debt 419.7m - CCE 94.3m)
Interest Coverage Ratio = -0.94 (Ebit TTM -23.7m / Interest Expense TTM 25.2m)
FCF Yield = 0.06% (FCF TTM 798.0k / Enterprise Value 1.28b)
FCF Margin = 0.13% (FCF TTM 798.0k / Revenue TTM 637.0m)
Net Margin = -5.55% (Net Income TTM -35.4m / Revenue TTM 637.0m)
Gross Margin = 74.65% ((Revenue TTM 637.0m - Cost of Revenue TTM 161.5m) / Revenue TTM)
Tobins Q-Ratio = -1.06 (set to none) (Enterprise Value 1.28b / Book Value Of Equity -1.20b)
Interest Expense / Debt = 1.68% (Interest Expense 7.04m / Debt 419.7m)
Taxrate = 21.0% (US default)
NOPAT = -23.7m (EBIT -23.7m, no tax applied on loss)
Current Ratio = 0.80 (Total Current Assets 160.3m / Total Current Liabilities 199.5m)
Debt / EBITDA = 23.59 (Net Debt 378.7m / EBITDA 17.8m)
Debt / FCF = 526.0 (Debt 419.7m / FCF TTM 798.0k)
Total Stockholder Equity = -356.8m (last 4 quarters mean)
RoA = -10.12% (Net Income -35.4m, Total Assets 349.4m )
RoE = unknown (Net Income TTM -35.4m / Total Stockholder Equity -356.8m)
RoCE = -148.7% (set to none) (Ebit -23.7m / (Equity -356.8m + L.T.Debt 372.7m))
RoIC = -43.67% (NOPAT -23.7m / Invested Capital 54.2m)
WACC = 6.71% (E(954.2m)/V(1.37b) * Re(9.08%)) + (D(419.7m)/V(1.37b) * Rd(1.68%) * (1-Tc(0.21)))
Shares Correlation 3-Years: 59.54 | Cagr: 10.80%
Discount Rate = 9.08% (= CAPM, Blume Beta Adj.)
[DCF Debug] Terminal Value 66.54% ; FCFE base≈798.0k ; Y1≈537.4k ; Y5≈258.6k
Fair Price DCF = 0.04 (DCF Value 4.26m / Shares Outstanding 115.2m; 5y FCF grow -38.14% → 3.0% )
EPS Correlation: 88.42 | EPS CAGR: 0.0% | SUE: 0.54 | # QB: False
Revenue Correlation: 57.05 | Revenue CAGR: 5.46%
Additional Sources for REAL Stock
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle