Discounted Cash Flow
Grindr 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 | — | — | — | — | — |
| 2021 | $145.8m | $23.2m | $-1.4m | 15.9% | $1.34 |
| 2022 | $195.0m (33.7%) | $852.0k (-96.3%) | $50.2m (3766.6%) | 0.4% (-97.3%) | $0.01 (-99.3%) |
| 2023 | $259.7m (33.2%) | $-55.8m (-6645.5%) | $35.6m (-29.0%) | -21.5% (-5015.4%) | $-0.32 (-3300.0%) |
| 2024 | $344.6m (32.7%) | $-131.0m (-134.9%) | $94.0m (163.8%) | -38.0% (-77.0%) | $-0.74 (-131.2%) |
| 2025 | $439.9m (27.6%) | $94.8m (172.3%) | $140.8m (49.7%) | 21.5% (156.7%) | $0.45 (160.8%) |
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.