Discounted Cash Flow
Bumble Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2020 | $542.2m | $-111.0m | $45.6m | -20.5% | $-0.05 |
| 2021 | $765.7m (41.2%) | $317.8m (386.3%) | $91.2m (99.8%) | 41.5% (302.7%) | $1.52 (3140.0%) |
| 2022 | $903.5m (18.0%) | $-79.7m (-125.1%) | $116.6m (27.9%) | -8.8% (-121.3%) | $-0.62 (-140.8%) |
| 2023 | $1.1b (16.4%) | $-4.2m (94.7%) | $167.2m (43.3%) | -0.4% (95.5%) | $-0.03 (95.2%) |
| 2024 | $1.1b (1.9%) | $-557.0m (-13121.2%) | $114.1m (-31.7%) | -52.0% (-12876.7%) | $-4.61 (-15266.7%) |
| 2025 | $965.7m (-9.9%) | $-693.1m (-24.4%) | $238.7m (109.1%) | -71.8% (-38.1%) | $-5.95 (-29.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.