Saturday 17 October 2026
Export RENT’s income statement to Excel — free account
Rent the Runway, Inc.
RENT Consumer Cyclical Apparel Retail
Rent the Runway, Inc.’s revenue for fiscal 2026 (year ended January 2026) was $329.8 million, up 7.71% from fiscal 2025. In the quarter to July 2026, revenue grew 20.8%, EPS grew 94.2%, free cash flow grew 75.4% and total debt fell 54.2%, each against the same quarter a year earlier. Revenue growth for five consecutive years.
1.77
0.04
−2.21%
Follow RENT
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to January
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Trend | 2027e | 2028e | 2029e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | 153.80 | 22.00 | 8.62 | 4.46 | 3.69 | 1.51 |
Analyst estimates 2027–2029 Powerpack |
|||
| High | — | — | — | — | 495.40 | 170.20 | 96.40 | 41.81 | 10.11 | 10.13 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | 974 | 1,096 | 1,015 | 1,104 | 1,053 | 1,015 | ||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.16 | 0.19 | 0.29 | 0.27 | 0.29 | 0.32 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | 257 | 158 | 203 | 296 | 298 | 306 | 330 | ||||
| Gross margin, % | — | — | — | 20.86 | 9.84 | 34.28 | 40.49 | 40.14 | 37.85 | 32.60 | |||||
| EBT | — | — | — | (154) | (171) | (212) | (139) | (113) | (70) | 23 | |||||
| EBT margin, % | — | — | — | (59.98) | (108.63) | (104.33) | (46.86) | (37.89) | (22.73) | 6.88 | |||||
| Net income | — | 0 | — | (154) | (171) | (212) | (139) | (113) | (70) | 23 | |||||
| Depreciation | — | — | — | 87 | 85 | 71 | 67 | 70 | 86 | 50 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | 468.54 | 282.76 | 163.42 | 92.25 | 83.03 | 77.17 | 27.57 | ||||
| Earnings | — | — | — | (280.71) | (307.21) | (170.20) | (43.20) | (33.12) | (18.51) | 1.89 | |||||
| Cash flow | — | — | — | (68.58) | (76.84) | (34.00) | (14.85) | (4.37) | 3.25 | 0.29 | |||||
| Capex | — | — | — | (79.88) | (42.73) | (8.28) | (2.77) | (1.28) | (1.11) | (0.38) | |||||
| Free cash flow | — | — | — | (148.46) | (119.57) | (42.28) | (17.62) | (5.65) | 2.14 | (0.09) | |||||
| Book value | — | — | — | 0.00 | (945.60) | 57.15 | (10.99) | (34.05) | (45.99) | (3.02) | |||||
| Shares, m | — | — | — | 1 | 1 | 1 | 3 | 4 | 4 | 12 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13.10 | ||||
| P/S | — | — | — | 1.46 | 1.46 | 0.71 | 0.93 | 0.15 | 0.10 | 0.25 | |||||
| P/B | — | — | — | 0.00 | 0.00 | 2.02 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| EV/Sales | — | — | — | 3.64 | 3.64 | 0.74 | 1.32 | 0.88 | 0.93 | 0.56 | |||||
| EV/FCF | — | — | — | (6.52) | (6.52) | (2.88) | (6.90) | (12.89) | 33.37 | (166.51) | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | (38) | (43) | (42) | (48) | (16) | 13 | 4 | ||||
| Capex | — | — | — | (44) | (24) | (10) | (9) | (5) | (4) | (5) | |||||
| Free cash flow | — | — | — | (81) | (67) | (53) | (57) | (20) | 9 | (1) | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | (5) | 63 | 196 | 112 | 54 | 47 | 4 | ||||
| Total debt | — | — | — | 257 | 355 | 261 | 273 | 307 | 334 | 157 | |||||
| Net debt | — | — | — | 215 | 256 | 8 | 115 | 218 | 252 | 102 | |||||
| Shareholders’ equity | — | — | — | — | (527) | 71 | (35) | (122) | (182) | (36) | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | 0.00 | (106.70) | (55.14) | (35.40) | (36.83) | (26.96) | 9.80 | ||||
| ROIC | — | — | — | (37.81) | 0.00 | (99.73) | (81.34) | (52.52) | (42.96) | (54.78) | |||||
| ROE | — | — | — | 34.55 | 38.41 | 92.98 | (774.86) | 143.65 | 45.87 | (20.68) | |||||
Negative figures in brackets.
Fiscal years to Jan 2026 · latest quarter Jul 2026
Charts ten years each
Rent the Runway, Inc. vs peers in Apparel Retail (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| DLTH Duluth Holdings Inc. | $152.0M | 25.1× | — (loss-making) | −7.84% (below 0%: shrinking) | +1,200.00% (above 0%: growing) | −5.47% (below 0%: shrinking) | 72.79% | 15.53% | Compare |
| TLYS Tilly's, Inc. | $143.8M | 65.7× | — (loss-making) | +8.10% (above 0%: growing) | +154.55% (above 0%: growing) | +55.77% (above 0%: growing) | 35.53% | 5.00% | Compare |
| AKA a.k.a. Brands Holding Corp. | $111.9M | — (loss-making) | — (loss-making) | −0.28% (below 0%: shrinking) | n/m | +146.22% (above 0%: growing) | 61.13% | 0.73% | Compare |
| RENT Rent the Runway, Inc. | $61.1M | 0.1× | — (loss-making) | +20.77% (above 0%: growing) | n/m | +75.44% (above 0%: growing) | 36.13% | (7.98%) | |
| JEM 707 Cayman Holdings Limited | $51.6M | — | — | — | — | — | — | — | Compare |
| CATO Cato Corporation (The) | $47.0M | — (loss-making) | — (loss-making) | −6.24% (below 0%: shrinking) | −82.86% (below 0%: shrinking) | +26.04% (above 0%: growing) | 33.43% | (0.59%) | Compare |
| BRIA BrilliA Inc | $41.0M | — | — | — | — | +91.95% (above 0%: growing) | — | — | Compare |
| LVLU Lulu's Fashion Lounge Holdings, Inc. | $40.9M | — (loss-making) | — (loss-making) | −16.82% (below 0%: shrinking) | n/m | +107.63% (above 0%: growing) | 48.60% | (1.83%) | Compare |
| BIRD Smartbird, Inc. | $27.9M | — (loss-making) | — (loss-making) | −93.05% (below 0%: shrinking) | n/m | −46.59% (below 0%: shrinking) | 0.00% | (387.78%) | Compare |
| Median of peers | $49.3M | — | — | −7.04% | +154.55% | +55.77% | 42.06% | 0.07% |
Rent the Runway, Inc. (RENT) key facts
- Strength: Rent the Runway, Inc.’s revenue for fiscal 2026 (year ended January 2026) was $329.8 million, up 7.71% from fiscal 2025.
- Rent the Runway, Inc. (RENT) is an Apparel Retail company in the Consumer Cyclical sector, listed on Nasdaq.
- As of October 16, 2026, RENT traded at $1.77, a market capitalization of $61.1 million.
- Return on equity was −20.7% and debt-to-equity -2.40.
- Its Piotroski F-score is 5 out of 9 and its Altman Z-score is −6.12 (distress zone) for fiscal 2026.
Rent the Runway, Inc. (RENT) Latest News
No news at this impact. Lower the threshold for more.