Bumble Inc. (BMBL) DCF Valuation

Valoración DCF de Bumble Inc. (BMBL)

US | Technology | Software - Application | NASDAQ
Bumble Inc. (BMBL) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Bumble Inc. (BMBL) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Explore las perspectivas financieras de Bumble Inc. (BMBL) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para determinar el valor intrínseco de Bumble Inc. (BMBL) y mejorar sus decisiones de inversión.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 488.9 765.7 903.5 1,051.8 1,071.6 1,320.5 1,627.2 2,005.1 2,470.8 3,044.7
Revenue Growth, % 0 56.6 18 16.42 1.88 23.22 23.22 23.22 23.22 23.22
EBITDA -20.3 -19.0 7.6 121.4 -549.5 -120.2 -148.2 -182.6 -225.0 -277.2
EBITDA, % -4.15 -2.49 0.84084 11.54 -51.27 -9.1 -9.1 -9.1 -9.1 -9.1
Depreciation 91.8 112.5 94.3 68.0 70.6 150.4 185.4 228.4 281.5 346.9
Depreciation, % 18.78 14.69 10.43 6.47 6.59 11.39 11.39 11.39 11.39 11.39
EBIT -112.1 -131.5 -86.7 53.4 -620.1 -270.7 -333.5 -411.0 -506.5 -624.1
EBIT, % -22.93 -17.18 -9.59 5.07 -57.86 -20.5 -20.5 -20.5 -20.5 -20.5
Total Cash 128.0 369.2 402.6 355.6 204.3 453.8 559.2 689.1 849.2 1,046.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 41.6 47.5 78.7 106.9 99.7
Account Receivables, % 8.51 6.21 8.71 10.16 9.3
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000000131 0.000000111 0 0 0.0000000483 0.0000000483 0.0000000483 0.0000000483 0.0000000483
Accounts Payable 23.7 19.2 3.4 4.6 6.6 23.2 28.6 35.2 43.4 53.5
Accounts Payable, % 4.86 2.5 0.37266 0.43838 0.61672 1.76 1.76 1.76 1.76 1.76
Capital Expenditure -11.7 -13.7 -16.3 -14.9 -9.3 -21.8 -26.9 -33.2 -40.9 -50.4
Capital Expenditure, % -2.39 -1.78 -1.81 -1.42 -0.8696 -1.65 -1.65 -1.65 -1.65 -1.65
Tax Rate, % 25.26 25.26 25.26 25.26 25.26 25.26 25.26 25.26 25.26 25.26
EBITAT -119.6 273.2 -89.3 -42.4 -463.5 -148.7 -183.3 -225.8 -278.3 -342.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -57.3 361.6 -58.4 -16.3 -392.9 -17.1 -45.7 -56.3 -69.4 -85.5
WACC, % 12.33 12.3 12.33 12.3 12.32 12.31 12.31 12.31 12.31 12.31
PV UFCF
SUM PV UFCF -182.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -87
Terminal Value -846
Present Terminal Value -473
Enterprise Value -656
Net Debt -199
Equity Value -457
Diluted Shares Outstanding, MM 126
Equity Value Per Share -3.62

What You Will Get

  • Real Bumble Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Bumble’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Bumble Inc. (BMBL).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with flexible input options.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Bumble Inc. (BMBL).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BMBL DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Bumble’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for Bumble Inc. (BMBL)?

  • Accurate Data: Utilize real Bumble financials for trustworthy valuation results.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate layout with step-by-step guidance for users of all levels.

Who Should Use Bumble Inc. (BMBL)?

  • Dating App Users: Enhance your online dating experience with a user-friendly platform.
  • Market Researchers: Analyze trends and insights in the online dating industry with robust data.
  • Entrepreneurs: Explore innovative business strategies by studying Bumble's unique approach to dating.
  • Investors: Make informed investment decisions with detailed financial reports and growth potential analysis.
  • Social Media Analysts: Investigate the impact of social interactions on user engagement and retention.

What the Template Contains

  • Historical Data: Includes Bumble Inc.’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Bumble Inc.’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Bumble Inc.’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.