investorscraft@gmail.com

Intrinsic ValueBumble Inc. (BMBL)

Previous Close$6.83
Intrinsic Value
Upside potential
Previous Close
$6.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bumble Inc. operates in the online dating and social networking industry, leveraging a differentiated business model that empowers women to make the first move. The company generates revenue primarily through subscription fees, in-app purchases, and advertising across its flagship Bumble app, along with Badoo and Fruitz. Bumble’s platform caters to diverse relationship needs, including dating, friendships, and professional networking, positioning it as a leader in the digital connection space. The company competes in a highly fragmented market dominated by players like Match Group, but its focus on female-centric engagement and safety features provides a unique value proposition. Bumble’s international expansion and brand extensions, such as Bumble BFF and Bumble Bizz, further diversify its revenue streams and enhance user retention. Its market position is reinforced by strong brand recognition and a commitment to fostering meaningful relationships through technology.

Revenue Profitability And Efficiency

Bumble reported revenue of $1.07 billion for FY 2024, reflecting its ability to monetize a growing user base. However, the company posted a net loss of $557 million, driven by elevated operating expenses and strategic investments. Operating cash flow stood at $123.4 million, indicating some operational efficiency, while capital expenditures were modest at $9.3 million, suggesting disciplined spending on platform enhancements.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$4.61 underscores ongoing profitability challenges, though its operating cash flow positivity hints at underlying earnings potential. Bumble’s capital efficiency is tempered by high customer acquisition costs and competitive pressures, but its subscription-based model provides recurring revenue, which could stabilize earnings over time.

Balance Sheet And Financial Health

Bumble maintains a solid liquidity position with $204.3 million in cash and equivalents, though total debt of $629.5 million raises leverage concerns. The balance sheet reflects a mix of growth financing and operational flexibility, with no dividend payouts, allowing reinvestment into product development and market expansion.

Growth Trends And Dividend Policy

Bumble’s growth is fueled by user acquisition and geographic expansion, particularly in emerging markets. The company does not currently pay dividends, opting instead to reinvest cash flows into technology and marketing to sustain competitive differentiation and long-term user engagement.

Valuation And Market Expectations

The market likely prices Bumble based on its growth trajectory rather than near-term profitability, given its losses. Investors may focus on user metrics and revenue diversification as key value drivers, with expectations hinging on the company’s ability to scale efficiently and improve margins.

Strategic Advantages And Outlook

Bumble’s strategic advantages lie in its brand ethos, female-first approach, and multi-app portfolio, which foster loyalty and reduce churn. The outlook depends on execution in monetization and international markets, alongside maintaining innovation in a competitive industry. Success will hinge on balancing growth investments with path-to-profitability initiatives.

Sources

Company filings, CIK 0001830043

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount