RIVN
Rivian Automotive, Inc.
RIVN has the edge over TNL overall, supported by stronger valuation and stronger modeled upside.
TNL
Travel + Leisure Co.
TNL has slightly lower modeled downside risk, despite its lower overall score.
RIVN Fundamentals
| Metric | Status |
|---|---|
| Healthy | |
| Weak | |
| Weak | |
| Unavailable |
RIVN's revenue is currently healthy, but its profitability and cash flow are weak. There isn't enough data to rate its balance sheet.
TNL Fundamentals
| Metric | Status |
|---|---|
| Stable | |
| Stable | |
| Stable | |
| Weak |
TNL's revenue, profitability and cash flow are currently stable, but its balance sheet is weak.
RIVN PE Valuation
RIVN has no meaningful PE right now: it lost money over the past year.
TNL PE Valuation
| Level | PE | Price | Vs current |
|---|---|---|---|
| Cheap | 8.1x | $30.55 | -61% |
| Forward | 9.2x | $78.24 | — |
| Fair | 9.6x | $35.89 | -54% |
| Expensive | 19x | $72.44 | -7.4% |
| Current | 21x | $78.24 | — |
Historical ranges are pointers, not guarantees.
TNL's PE is in its expensive range at 21x. If earnings grow as analysts expect, today's price would be 9.2x next year's earnings, in its fair range.
RIVN Forward outlook
| Metric | Outlook |
|---|---|
| -- | |
| Losses shrinking | |
| Strong growth | |
| Strongly improving | |
| Limited | |
| Low |
RIVN has the edge over TNL on the outlook, with more favorable profitability expectations.
TNL Forward outlook
| Metric | Outlook |
|---|---|
| Strongly improving | |
| Strong growth | |
| Growth | |
| Weakening | |
| Limited | |
| Moderate |
Analysts expect earnings and revenue growth for TNL, but weaker profitability.
RIVN Earnings Per Share
| Quarter | TTM EPS | YoY |
|---|---|---|
| Q3 2026 | -$2.25 | +$0.83 |
| Q2 2026 | -$2.58 | +$0.62 |
| Q1 2026 | -$2.92 | +$0.77 |
| Q4 2025 | -$3.07 | +$1.62 |
| Q3 2025 | -$3.08 | +$2.52 |
| Q2 2025 | -$3.20 | +$2.76 |
| Q1 2025 | -$3.69 | +$2.08 |
| Q4 2024 | -$4.69 | +$1.05 |
RIVN is still losing money, but far less than before: $2.25 per share over the past year, against $7.40 at its worst in late 2022.
TNL Earnings Per Share
| Quarter | TTM EPS | YoY |
|---|---|---|
| Forward | $8.52 | +127% |
| Q3 2026 | $3.75 | -38% |
| Q2 2026 | $3.69 | -36% |
| Q1 2026 | $3.59 | -40% |
| Q4 2025 | $3.44 | -41% |
| Q3 2025 | $6.06 | +3.6% |
| Q2 2025 | $5.78 | -2.9% |
| Q1 2025 | $5.97 | +11% |
| Q4 2024 | $5.82 | +10% |
TNL has the edge over RIVN on earnings quality, reporting a profit while its opponent remains loss making.
RIVN Quarterly Revenue
| Quarter | Revenue | YoY |
|---|---|---|
| Q3 2026 | $2.2B | +38% |
| Q2 2026 | $1.7B | +27% |
| Q1 2026 | $1.4B | +11% |
| Q4 2025 | $1.3B | -26% |
| Q3 2025 | $1.6B | +78% |
| Q2 2025 | $1.3B | +13% |
| Q1 2025 | $1.2B | +3% |
| Q4 2024 | $1.7B | +32% |
RIVN's revenue is growing: $2.2B last quarter, up 38% from the same quarter a year ago.
| Quarter | Margin | YoY |
|---|---|---|
| Q3 2026 | -41% | +22 points |
| Q2 2026 | -50% | +35 points |
| Q1 2026 | -64% | -11 points |
| Q4 2025 | -65% | -27 points |
| Q3 2025 | -63% | +71 points |
| Q2 2025 | -86% | +33 points |
| Q1 2025 | -53% | +70 points |
| Q4 2024 | -38% | +82 points |
RIVN's operating margin was −41% last quarter, up 22 points from the same quarter a year ago, near the top of its range since 2021.
TNL Quarterly Revenue
| Quarter | Revenue | YoY |
|---|---|---|
| Q3 2026 | $1.1B | +5.5% |
| Q2 2026 | $1.1B | +4.4% |
| Q1 2026 | $961M | +2.9% |
| Q4 2025 | $1B | +5.6% |
| Q3 2025 | $1B | +5.1% |
| Q2 2025 | $1B | +3.4% |
| Q1 2025 | $934M | +2% |
| Q4 2024 | $971M | +3.7% |
TNL's revenue has grown year over year for 23 quarters in a row: $1.1B last quarter, up 5.5% from the same quarter a year ago.
| Quarter | Margin | YoY |
|---|---|---|
| Q3 2026 | 18% | -2.8 points |
| Q2 2026 | 20% | -0.5 points |
| Q1 2026 | 17% | -0.1 points |
| Q4 2025 | -2.2% | -24 points |
| Q3 2025 | 21% | +1.5 points |
| Q2 2025 | 20% | +1 points |
| Q1 2025 | 17% | +0.3 points |
| Q4 2024 | 21% | +0.8 points |
TNL has the edge over RIVN on profitability, with a higher operating margin.
RIVN Free Cash Flow
| Quarter | Free cash flow | YoY |
|---|---|---|
| Q3 2026 | -$1.1B | -$703M |
| Q2 2026 | -$849M | -$451M |
| Q1 2026 | -$1.1B | -$549M |
| Q4 2025 | -$1.1B | -234% |
| Q3 2025 | -$421M | +$732M |
| Q2 2025 | -$398M | +$639M |
| Q1 2025 | -$526M | +$997M |
| Q4 2024 | $856M | +$2.3B |
RIVN has burned cash in almost every quarter: −$4.2B over the past year, against −$489M the year before.
TNL Free Cash Flow
| Quarter | Free cash flow | YoY |
|---|---|---|
| Q3 2026 | $111M | -18% |
| Q2 2026 | $195M | 0% |
| Q1 2026 | $19M | -81% |
| Q4 2025 | $92M | +23% |
| Q3 2025 | $136M | +8.8% |
| Q2 2025 | $195M | +27% |
| Q1 2025 | $100M | +233% |
| Q4 2024 | $75M | -38% |
TNL has the edge over RIVN on cash generation, producing positive trailing cash flow while its opponent burns cash.
RIVN Total Shares
| Period | Change % | Net change |
|---|---|---|
| Quarterly | +9.1% | +121M shares |
| 1 year | +19% | +226M shares |
| 3 years | +52% | +494M shares |
RIVN has 1.4B diluted shares, up 19% from a year ago.
| Quarter | Spent |
|---|---|
| Q2 2021 | — |
| Q1 2021 | — |
| Q4 2020 | $6M |
| Q3 2020 | — |
| Q2 2020 | — |
| Q1 2020 | — |
TNL Total Shares
| Period | Change % | Net change |
|---|---|---|
| Quarterly | -1.3% | -800K shares |
| 1 year | -5.3% | -3.5M shares |
| 3 years | -15% | -11M shares |
| 5 years | -28% | -24.8M shares |
| Available history | -30% | -27.2M shares |
TNL has the edge over RIVN on shareholder dilution, with a more favorable share count trend.
| Quarter | Spent |
|---|---|
| Q3 2026 | $75M |
| Q2 2026 | $88M |
| Q1 2026 | $87M |
| Q4 2025 | $90M |
| Q3 2025 | $71M |
| Q2 2025 | $70M |
| Q1 2025 | $70M |
| Q4 2024 | $72M |
TNL spent $340M buying back its own shares over the past year, up 20% from the year before.
RIVN Net Leverage
RIVN's operating earnings (EBITDA) were negative over the past year, so its debt can't be measured against them.
TNL Net Leverage
| Quarter | Net Leverage | Status |
|---|---|---|
| Q3 2026 | 8.6x | High |
| Q2 2026 | 7.9x | High |
| Q1 2026 | 8.1x | High |
| Q4 2025 | 7.9x | High |
| Q3 2025 | 5.9x | High |
| Q2 2025 | 6.1x | High |
| Q1 2025 | 6.4x | High |
| Q4 2024 | 6.4x | High |
TNL's net debt is about 8.6 years of its operating earnings (EBITDA), up from 5.9 years a year ago.
RIVN Weekly Momentum
| Metric | Value | Status |
|---|---|---|
| RSI | 41.5 | Neutral |
| Stochastic | 25.6 | Neutral |
RIVN's weekly RSI is 41 (neutral) and its Stochastic is 26 (neutral).
TNL Weekly Momentum
| Metric | Value | Status |
|---|---|---|
| RSI | 63.8 | Neutral |
| Stochastic | 73.9 | Neutral |
TNL's weekly RSI is 64 (neutral) and its Stochastic is 74 (neutral).
RIVN PE vs Consumer Cyclical Sector
RIVN has no meaningful PE right now: it lost money over the past year.
TNL PE vs Consumer Cyclical Sector
| Metric | TNL | Sector median | Relative |
|---|---|---|---|
| PE | 21x | 18x | 16% above |
| PE % | 88 | 47 | 41 pts above |
TNL is trading at 21x earnings, a 16% premium to the Consumer Cyclical sector's median of 18x.
RIVN Weekly Moving Averages
| Moving average | MA price | Relative |
|---|---|---|
| 8 week MA | $13.3 | 3.9% below |
| 20 week MA | $15.1 | 15% below |
| 50 week MA | $15.9 | 19% below |
| 100 week MA | $14.7 | 13% below |
| 200 week MA | $15.1 | 15% below |
RIVN is in a downtrend: it's below all five of its weekly moving averages, and 15% below its 200-week average.
TNL Weekly Moving Averages
| Moving average | MA price | Relative |
|---|---|---|
| 8 week MA | $68.0 | 15% above |
| 20 week MA | $70.5 | 11% above |
| 50 week MA | $70.9 | 10% above |
| 100 week MA | $62.8 | 25% above |
| 200 week MA | $52.5 | 49% above |
TNL has the edge over RIVN on trend strength, trading above more of its moving averages.
RIVN Yearly ROI
| Year | Start price | End price | ROI |
|---|---|---|---|
| 2021 | $130.0 | $96.8 | -25% |
| 2022 | $96.8 | $19.1 | -80% |
| 2023 | $19.1 | $23.5 | +23% |
| 2024 | $23.5 | $13.7 | -42% |
| 2025 | $13.7 | $20.9 | +53% |
| 2026 YTD | $20.9 | $12.8 | -39% |
RIVN has finished lower in three of the last five years. It's down 39% so far in 2026.
TNL Yearly ROI
| Year | Start price | End price | ROI |
|---|---|---|---|
| 2020 | $51.9 | $43.0 | -17% |
| 2021 | $43.0 | $53.9 | +25% |
| 2022 | $53.9 | $36.1 | -33% |
| 2023 | $36.1 | $39.1 | +8.2% |
| 2024 | $39.1 | $50.6 | +29% |
| 2025 | $50.6 | $72.5 | +44% |
| 2026 YTD | $72.5 | $78.2 | +7.9% |
TNL has the edge over RIVN on returns for 2026, with the stronger performance.