investorscraft@gmail.com

Intrinsic ValueRumble Inc. (RUMBW)

Previous Close$1.52
Intrinsic Value
Upside potential
Previous Close
$1.52

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

Rumble Inc. operates in the digital media and technology sector, providing a video-sharing platform designed as an alternative to mainstream social media. The company’s core revenue model is driven by advertising, subscription services, and content partnerships, positioning itself as a platform for free speech and uncensored content. Rumble targets a niche audience seeking less moderated digital spaces, competing with larger incumbents by emphasizing creator autonomy and minimal content restrictions. Its market position is bolstered by strategic alliances with political and independent media figures, though it remains a smaller player relative to industry giants. The platform’s growth is tied to increasing demand for decentralized content distribution, though monetization and scalability challenges persist in a crowded market.

Revenue Profitability And Efficiency

Rumble reported revenue of $95.5 million for the period, reflecting its early-stage monetization efforts. However, net income stood at -$338.4 million, with diluted EPS of -$1.66, indicating significant losses as the company invests in growth. Operating cash flow was -$87.0 million, while capital expenditures were modest at -$2.7 million, suggesting high operational costs relative to revenue generation.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its current lack of profitability, typical of a growth-focused tech firm. Capital efficiency remains weak, with substantial losses outweighing revenue. Rumble’s ability to scale its user base and monetization strategies will be critical to improving earnings power in the long term.

Balance Sheet And Financial Health

Rumble maintains a solid liquidity position with $114.0 million in cash and equivalents, providing a runway for continued operations. Total debt is minimal at $1.8 million, indicating low leverage. The balance sheet suggests financial flexibility, though sustained losses could pressure liquidity if not offset by future revenue growth or funding.

Growth Trends And Dividend Policy

Rumble is in a high-growth phase, prioritizing platform expansion over profitability. No dividends are paid, as the company reinvests cash into operations and user acquisition. Growth trends will depend on its ability to attract creators and advertisers while differentiating from competitors.

Valuation And Market Expectations

The market likely values Rumble based on its potential to disrupt the digital media space rather than current financial metrics. High losses are tolerated given its growth narrative, but execution risks remain. Investor sentiment hinges on user engagement and monetization improvements.

Strategic Advantages And Outlook

Rumble’s focus on free speech and creator independence provides a unique value proposition in a polarized media landscape. Strategic partnerships could enhance its reach, but competition and regulatory scrutiny pose risks. The outlook depends on balancing growth with sustainable monetization and operational efficiency.

Sources

Company filings, CIK 0001830081

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