
Bumble Inc.
BMBL 8.46 (0.00%) 0.00
915.22(M)
Communication Services
Interactive Media and Services
Holdings:
Shares:
Cost basis:
Bumble Inc. (BMBL) price target and intrinsic value estimate
BMBL's fair price estimate is $28.4
This valuation is based on a fair P/E of 13.5 and EPS estimates of $2.11
The median analyst price target for BMBL is $8.0.
Analyst price targets range from $5.8 to $10.0
Is BMBL overvalued or undervalued?
BMBL is currently trading at $8.46
BMBL is undervalued by 70% using the pevaluation method.
BMBL is overvalued by 6% compared to median analyst price targets.
Do you agree with this valuation?
Valuation
PEvaluation
Current price
$8.46
Undervalued
Low
$18.7
Median
$28.4
High
$40.8
Fair P/E
Margin of safety
Analyst valuation
Current price
$8.46
Fairly valued
Low
$5.75
Median
$8.00
High
$10.00
Discounted cash-flow
N/A
Negative FCF or FCF estimates
Negative FCF or FCF estimates
Discount
rate10%
rate10%
Terminal
rate5%
rate5%
Growth p.
length5y
length5y
Growth p.
rate10%
rate10%
Economic moat: None/narrow
Overview
Market data
Market cap:$915.22(M)
Enterprise value:$1.42(B)
Total Equity:$1.37(B)
Shares outstanding:108.18(M)
Div. yield:0.00%
P/S:0.99
P/E:N/A
P/FCF:5.19
P/B:1.12
EPS:$-4.7
FCF per share:$1.6
Dividend per share:$0.0
Income (TTM)
Revenue$1.08(B)
Gross profit$763.25(M)
EBITDA$190.61(M)
Net income$-587.21(M)
Gross margin70.4%
Net margin-54.2%
Balance sheet
Total assets$2.59(B)
Total liabilities$1.22(B)
Cash & Short-term inv.$252.06(M)
Long-term debt$612.23(M)
Debt issued$0
Debt repaid$-5.75(M)
Cash flow (TTM)
FCF$183.94(M)
CapEx$-8.32(M)
Dividends paid$0
Stock issued$0
Stock repurchased$-322.69(M)
Stock-based comp.$32.95(M)
Future Growth
Revenue
CAGR: -0.8%FY+1$1.07(B)
FY+2$1.05(B)
FY+3$1.09(B)
FY+4$1.08(B)
FY+5$1.03(B)
Net Income
CAGR: -19.7%FY+1$324.14(M)
FY+2$193.04(M)
FY+3$209.18(M)
EPS
CAGR: -18.1%FY+1$2.22
FY+2$1.41
FY+3$1.49
FCF per share
CAGR: 11.1%FY+1$1.73
FY+2$1.39
FY+3$2.23
FY+4$2.37
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.