US · RUMBW
Rumble Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Longboat Key, FL 34228
- Website
- rumble.com
Price · as of 2024-12-31
$1.61
Market cap 484.61M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $1.16 | $0.00 | |||
| 2023 | $0.00 | $0.00 | |||
| 2024 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Rumble Inc.'s (RUMBW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $1.61
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RUMBW | Rumble Inc. | $1.61 | 484.61M | — | — | — | — | — | — | — | — | — | — | -45.02% | -137.04% | -354.35% | -358.99% | 185.07% | -137.82% | -0.03 | — | 0.63 | 0.57 | 0.34 | 18621.00% | 1794.00% | -1656.00% | — | -0.40 | 127.59% | — | 0.00% | — | — | — | — | — |
| ALRM | Alarm.com Holdings, Inc. | $47.85 | 2.39B | +103% | -41% | -46% | -14% | 17.96 | 2.79 | 2.34 | 10.90 | 241.96 | 4.51 | 63.10% | 13.43% | 13.11% | 16.72% | 13.34% | 6.26% | 1.34 | 7.85 | 1.92 | 1.66 | 0.73 | 742.00% | 759.00% | -3018.00% | 5.80% | 0.23 | 17.31% | 0.00% | 0.00% | 1.76% | 18.68 | 18.51 | 2.51 | 2.46 |
| BLKB | Blackbaud, Inc. | $48.54 | 2.32B | +89% | -59% | — | -71% | 20.30 | 27.45 | 2.07 | 9.42 | — | -1.89 | 58.59% | 16.91% | 10.19% | 101.27% | 20.44% | 4.71% | 13.16 | 2.62 | 0.79 | 0.71 | 1.26 | -14232.00% | -235.00% | -1065.00% | 11.04% | 0.22 | 31.66% | 0.00% | 0.00% | 38.50% | 14.12 | 10.45 | 2.39 | 1.23 |
| BRZE | Braze, Inc. | $18.99 | 1.94B | +88% | +485% | — | — | -28.51 | 6.25 | 5.00 | -22.67 | — | 6.69 | 69.13% | -20.59% | -17.48% | -22.64% | -227.27% | -12.37% | 0.18 | — | 1.98 | 1.90 | -0.04 | -2273.00% | 2578.00% | -46154.00% | 0.79% | 0.11 | 43.62% | 0.00% | 0.00% | 0.61% | -20.80 | 108.35 | 4.28 | 4.21 |
| GRND | Grindr Inc. | $11.38 | 2.1B | +219% | +208% | -76% | +52% | 23.05 | 46.45 | 4.96 | 17.21 | — | -7.10 | 72.40% | 28.71% | 21.54% | -224.09% | 43.47% | 18.76% | 8.53 | 7.16 | 1.90 | 1.83 | 2.16 | -16622.00% | 2764.00% | 4974.00% | 6.45% | 1.67 | 60.66% | 0.00% | 0.00% | 20.63% | 19.78 | 17.74 | 5.68 | 4.24 |
| NATL | NCR Atleos Corporation | $44.28 | 3.27B | +35% | -55% | — | -56% | 21.84 | 8.78 | 0.81 | 4.49 | 29.52 | -1.72 | 24.37% | 10.98% | 3.72% | 48.87% | 26.79% | 2.89% | 0.56 | 1.77 | 0.96 | 0.53 | -0.31 | 7398.00% | 86.00% | 1659.00% | 6.76% | 0.19 | 15.63% | 0.00% | 0.00% | 81.58% | 6.92 | 13.83 | 0.76 | 1.51 |
| NCNO | nCino, Inc. | $16.14 | 1.87B | +119% | -41% | — | — | -72.54 | 2.52 | 5.08 | 299.92 | — | -32.47 | 60.07% | -3.35% | -7.01% | -3.54% | -1.52% | -2.57% | 0.22 | -2.07 | 1.20 | 1.06 | 12.14 | -1316.00% | 1345.00% | -90.00% | 1.93% | 0.22 | 4.78% | 0.00% | 0.00% | 0.00% | -157.94 | 54.10 | 5.30 | 3.22 |
| NP | Neptune Insurance Holding… | $20.82 | 1.97B | — | — | — | +736% | — | — | — | — | — | — | 66.41% | 57.37% | 29.00% | -9.18% | -22.18% | 77.03% | -0.37 | 3.91 | 0.73 | 0.28 | 1.89 | 5192.00% | 4057.00% | 21616.00% | — | 1.03 | -20.08% | — | 0.00% | — | — | — | — | — |
| RNG | RingCentral, Inc. | $36.45 | 3.26B | +81% | -60% | — | -82% | 71.72 | -5.29 | 1.24 | 11.70 | — | -3.79 | 71.21% | 5.02% | 1.73% | -7.62% | 12.59% | 2.66% | -2.52 | 2.09 | 0.49 | 0.42 | 3.54 | -17619.00% | 478.00% | 4675.00% | 18.87% | 0.51 | 75.94% | 0.00% | 0.00% | 10.75% | 35.34 | 7.60 | 1.77 | 0.76 |
| SPNS | Sapiens International Cor… | $43.45 | 2.43B | -14% | -68% | -95% | -60% | 21.21 | 3.19 | 2.82 | 13.01 | 139.74 | 8.64 | 43.90% | 15.83% | 13.31% | 15.57% | 20.96% | 10.45% | 0.13 | 217.34 | 2.24 | 2.11 | -0.94 | 1518.00% | 540.00% | 1310.00% | 5.18% | 0.55 | 24.07% | 2.08% | 44.10% | 6.02% | 16.06 | 17.37 | 2.54 | 6.17 |
| YOU | Clear Secure, Inc. | $48.64 | 4.67B | +10% | +77% | — | +28% | 18.79 | 25.80 | 5.09 | 16.14 | — | 40.83 | 85.81% | 20.70% | 27.09% | 129.75% | -45.91% | 19.53% | 0.00 | — | 1.01 | 0.92 | -0.36 | -2821.00% | 1691.00% | 2096.00% | 7.48% | 0.49 | -84.48% | 2.00% | 37.70% | 7.82% | 20.83 | 11.32 | 4.31 | 3.80 |
About Rumble Inc.
Rumble Inc. operates video sharing platforms. The company operates rumble.com, a platform that enables video creators to host, livestream, manage, distribute, and create OTT feeds, as well as monetize their content. It also operates locals.com, a subscription-based video sharing platform. The company was founded in 2013 and is based in Longboat Key, Florida.
- CEO
- Christopher Pavlovski
- Employees
- 135
- Beta
- 0.70
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $1.61) − 1 = — (DCF, example).