Logo
BMBL logo
Bumble Inc.
BMBL
6.45 (0.00%) 0.00
725.06(M)
Communication Services
Interactive Media and Services
Bumble Inc. provides online dating and social networking applications in North America Europe internationally. It owns and operates websites and applications that offers subscription and in-app purchases of products. The company operates apps including Bumble a dating app built with women at the center where women make the first move; Badoo the web and mobile free-to-use dating app; Bumble BFF and Bumble Bizz Modes that have a format similar to the date mode requiring users to set up profiles and matching users through yes and no votes similar to the dating platform; and Bumble for Friends a friendship app where people in all stages of life can meet people nearby and create meaningful platonic connections as well as Geneva app where users can create and join chat forum audio video and broadcast rooms. The company was founded in 2020 in and is headquartered in Austin Texas.
My Holdings:
(?% ownership)
Shares:
Cost basis:
Market cap:$725.06(M)
EV:$1.28(B)
Total Equity:$1.00(B)
Div. yield:0.00%
Earnings date:Nov-06-2025
P/E:N/A
P/E (fwd):2.23
P/FCF:3.49
P/S:0.68
P/B:1.16
EPS:$-7.8
EPS (fwd):$2.9
FCF/share:$1.9
Dividend/share:$0.0
Book value/share:$5.6
ROIC:N/A%
ROA:N/A%
ROE:N/A%
Gross margin:70.5%
Net margin:-82.4%
Valuation Summary TTM Financials Growth Estimates Historical Data KPIs Similar Companies Ownership Tools

BMBL Valuation & Price Targets

Current Price
$6.45
Day change: +0.00%
PEvaluation
N/A
N/A
Analyst targets
N/A
N/A

More Valuation Methods

DCF (2-stage)
N/A
N/A
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
Future P/E
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
DDM
N/A
N/A

PEvaluation

471% undervalued
Low
$27.6
Mid
$36.8
High
$46.1
Current price
$6.5
Fair P/E
Margin of safety
Market Model
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow

EPS Estimates

LowAvgHigh#
FY+12.92.92.91
FY+21.81.81.81
FY+32.12.12.11
EPS

Analyst Price Targets

9% undervalued
Low
$5.00
Mid
$7.00
High
$8.00
Current price
$6.45

Analyst Recommendations

Strong Buy1
Buy1
Hold13
Sell0
Strong Sell2

EPS Estimates

LowAvgHigh#
FY+12.92.92.91
FY+21.81.81.81
FY+32.12.12.11

2-stage DCF

First Stage Duration
Starting Free Cash Flow
First Stage Growth Rate
Terminal Growth Rate
Discount Rate

Discounted Cash Flow

Forecast years
Terminal Growth Rate
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Discounted Cash Flow (exit mult.)

Forecast years
Exit FCF Multiple
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Future P/E Valuation

Projection Years
Base Revenue
Revenue Growth Rate
Final Net Margin
Final P/E Ratio
Discount Rate

Peter Lynch Fair Value

Earnings Per Share
Growth Rate

Graham Formula

Earnings Per Share
EPS Growth (7-10 years)
Government Bond Rate

Dividend Discount Model

Annual Dividend
First Stage Length (Years)
First Stage Growth Rate
Final Growth Rate
Discount Rate

Summary

TTM Financials

Income (TTM)

RevenueGrossNet
Revenue$1.03(B)
Gross profit$726.35(M)
EBITDA$269.70(M)
Net income$-849.32(M)
Gross margin70.5%
Operating margin20.0%
Net margin-82.4%
Shares outstanding:112.41(M)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$2.16(B)
Current assets$398.07(M)
Total liabilities$1.16(B)
Current liabilities$120.50(M)
Cash & Short-term inv.$261.74(M)
Long-term debt$609.42(M)
Total intangibles$1.72(B)
PP&E$19.41(M)

Cash flow (TTM)

CFOCFICFF
FCF$191.87(M)
CapEx$-10.71(M)
Dividends paid$0
Stock issued$0
Stock repurchased$-166.94(M)
Stock-based comp.$34.12(M)
Debt issued$0
Debt repaid$-5.75(M)

Per share data (TTM)

Price: $6.45
Revenue: $9.43 (0.7x | 146.2%) Gross profit: $6.46 (1.0x | 100.2%) Earnings: $-7.78 (-0.8x | -120.6%)
FCF: $1.85 (3.5x | 28.7%) Stock-based Comp.: $0.30 (21.3x | 4.7%) Dividend: $0.00 (N/A | 0.0%)
Total Assets: $19.2 (0.3x | 298.1%) Total Liabilities: $10.3 (0.6x | 159.6%) Book Value: $5.56 (1.2x | 86.2%) Cash & ST inv.: $2.33 (2.8x | 36.1%) Debt: $5.42 (1.2x | 84.1%)

Growth Estimates

Revenue

CAGR: -4.2%
FY+1FY+2FY+3FY+4FY+5
FY+1$973.08(M)
FY+2(-5.3%)$921.13(M)
FY+3(-0.1%)$920.63(M)
FY+4(-1.4%)$907.70(M)
FY+5(-9.6%)$820.80(M)

Net Income

CAGR: -3.0%
FY+1FY+2FY+3
FY+1$237.48(M)
FY+2(-25.7%)$176.45(M)
FY+3(+26.6%)$223.40(M)

EPS

CAGR: -15.0%
FY+1FY+2FY+3
FY+1$2.89
FY+2(-37.4%)$1.81
FY+3(+15.5%)$2.09

FCF per share

CAGR: 16.7%
FY+1FY+2FY+3
FY+1$1.88
FY+2(+3.7%)$1.95
FY+3(+31.3%)$2.56

Historical Financials

Showing limited histrical data.
YearlyQuarterly
Income
FY2018FY2019FY2020FY2021FY2022FY2023FY2024-500.0(M)0.0500.0(M)1.0(B)
Revenue Operating Income Net IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2018FY2019FY2020FY2021FY2022FY2023FY20240.050.0(M)100.0(M)150.0(M)
Stock-based Comp. FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2018FY2019FY2020FY2021FY2022FY2023FY20240.01.0(B)2.0(B)3.0(B)
Total Assets Total LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data
FY2018FY2019FY2020FY2021FY2022FY2023FY2024-4.0-3.0-2.0-1.00.01.0
EPS (Basic) FCF/Share Dividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios
FY2018FY2019FY2020FY2021FY2022FY2023FY20240.02.04.06.08.010.012.014.0
P/E P/S EV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins
FY2018FY2019FY2020FY2021FY2022FY2023FY20240%20%40%60%
Net Income Margin Operating Margin Gross MarginEBITDA MarginFCF Margin
Returns
FY2018FY2019FY2020FY2021FY2022FY2023FY20240%2%4%6%8%
ROIC ROAROCEROE
Shares outstanding
FY2018FY2019FY2020FY2021FY2022FY2023FY20240.020.0(M)40.0(M)60.0(M)80.0(M)100.0(M)120.0(M)
Shares (Basic)Shares (Diluted)
Market Cap.
FY2018FY2019FY2020FY2021FY2022FY2023FY20240.01.0(B)2.0(B)3.0(B)4.0(B)
Market Cap.

KPIs

Average Revenue Per User
9/202212/20223/20236/20239/202312/20233/20246/20249/202412/2024
Badoo and Other Bumble
Paying Users
9/202212/20223/20236/20239/202312/20233/20246/20249/202412/2024
Badoo and Other Bumble
Revenue By Segment
9/202212/20223/20236/20239/202312/20233/20246/20249/202412/2024
Bumble Badoo and Others

Similar Companies

Ownership

Major holders

*Excludes indirect insider ownership

Insiders: 2.55%
Institutions: 100.92%

Institutional ownership

28.95% Blackstone Inc7.06% Vanguard Group Inc6.05% Blackrock Inc.4.86% Accel Growth Fund V As...4.78% RPD Fund Management LL...4.25% Dimensional Fund Advis...2.96% Saba Capital Managemen...2.90% Goldman Sachs Group In...2.65% State Street Corporati...2.20% Citadel Advisors Llc34.26% Others

Trading Summary

In the past year, insiders have bought $0.00 worth of the company's stock, and sold $132796.

Congress members have bought between $0.00 - $0.00 worth of the company's stock, and sold between $0.00 - $0.00.

Insider transactions

2025-09

$0.00
$0.00

2025-08

$0.00
$0.00

2025-07

$0.00
$0.00

2025-06

$114503
$0.00

2025-05

$0.00
$0.00

2025-04

$0.00
$0.00

2025-03

$0.00
$0.00

2025-02

$0.00
$0.00

2025-01

$0.00
$0.00

2024-12

$0.00
$0.00

2024-11

$0.00
$0.00

2024-10

$18293
$0.00

2024-09

$0.00
$0.00
DateSharesTotal ($)Price ($)NameTitle
Sell2025-06-0910,77057,2435.3MATHER ANNDirector
Sell2025-06-0910,77057,2605.3HSIAO SISSIE LDirector
Grant2025-06-0544,02600.0ATCHISON REBECCA LYNNDirector
Grant2025-06-0544,02600.0MATHER ANNDirector
Grant2025-06-0544,02600.0THOMAS-GRAHAM PAMELADirector
Grant2025-06-0544,02600.0STEELE ELISA ADirector
Grant2025-06-0544,02600.0GRIFFIN AMYDirector
Grant2025-06-0544,02600.0HSIAO SISSIE LDirector
Grant2025-05-271,199,18500.0RUNNETTE DEIRDRE L.Officer
Grant2025-03-171,258,24900.0HERD WHITNEY WOLFEChief Executive Officer
Grant2025-01-2963,96800.0MONTELEONE ELIZABETHOfficer
Sell2024-10-042,70718,2936.8HSIAO SISSIE LDirector
No congressional trading data available.

Tools

Dividend Income

Investment Amount
Dividend Yield
What is the Dividend Income Calculator?

The Dividend Income Calculator helps you estimate the yearly, quarterly, monthly, and daily income of your investments.

How to Use This Calculator?

Enter the dividend yield and the invested amount. Optionally, preload stock data to automatically fetch the dividend yield.

Required Investment

Dividend Yield
Desired Yearly Payout
Desired Quarterly Payout
Desired Monthly Payout
What is the Required Investment Calculator?

The Required Investment Calculator helps you determine the amount of money you need to invest in a stock to achieve a desired dividend.

How to Use This Calculator?

Enter the dividend yield and your desired dividend income. Optionally, preload stock data to automatically fetch the dividend yield.

Future Dividend Yield

Base Dividend
Current Price
Number of Years
Dividend Growth Rate
What is the Future Yield Calculator?

The Future Yield Calculator helps you estimate the future dividend yield of a stock based on its current dividend, price, and expected dividend growth rate.

How to Use This Calculator?

Enter the base dividend, current price, number of years, and dividend growth rate. Optionally, preload stock data to automatically fetch the dividend and price. The calculator will display the current yield and the projected future yield.

Future Dividend Income

Base Dividend
Number of Years
Dividend Growth Rate
What is the Future Dividend Income Calculator?

The Future Dividend Income Calculator helps you estimate the future dividend income from your investments based on the current dividend yield and expected growth rate.

How to Use This Calculator?

Enter the current dividend yield, expected growth rate, and investment duration. Optionally, preload stock data to automatically fetch the dividend yield.

(C) PEVALUATOR
About
Terms & privacy
Price charts & news courtesy of TradingView
Blog
Contact