Bumble Inc. (BMBL) DCF Valuation

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

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

TOTAL:

Explore Bumble Inc.'s (BMBL) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine Bumble Inc.'s (BMBL) intrinsic value and enhance your investment decisions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 488.9 488.9 765.7 903.5 1,051.8 1,291.2 1,585.0 1,945.6 2,388.3 2,931.7
Revenue Growth, % 0 0 56.6 18 16.42 22.75 22.75 22.75 22.75 22.75
EBITDA 100.0 -20.3 -19.0 7.6 121.4 67.7 83.1 101.9 125.1 153.6
EBITDA, % 20.45 -4.15 -2.49 0.84084 11.54 5.24 5.24 5.24 5.24 5.24
Depreciation 7.7 91.8 112.5 94.3 68.0 134.1 164.7 202.1 248.1 304.6
Depreciation, % 1.57 18.78 14.69 10.43 6.47 10.39 10.39 10.39 10.39 10.39
EBIT 92.3 -112.1 -131.5 -86.7 53.4 -66.5 -81.6 -100.2 -123.0 -151.0
EBIT, % 18.88 -22.93 -17.18 -9.59 5.07 -5.15 -5.15 -5.15 -5.15 -5.15
Total Cash 57.4 128.0 369.2 402.6 355.6 424.8 521.5 640.2 785.8 964.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 104.3 41.6 47.5 78.7 106.9
Account Receivables, % 21.34 8.51 6.21 8.71 10.16
Inventories 3.3 .0 .0 .0 .0 1.8 2.2 2.7 3.3 4.0
Inventories, % 0.68229 0 0.000000131 0.000000111 0 0.13646 0.13646 0.13646 0.13646 0.13646
Accounts Payable 8.1 23.7 19.2 3.4 4.6 25.4 31.1 38.2 46.9 57.6
Accounts Payable, % 1.65 4.86 2.5 0.37266 0.43838 1.96 1.96 1.96 1.96 1.96
Capital Expenditure -9.7 -11.7 -13.7 -16.3 -14.9 -24.2 -29.7 -36.5 -44.8 -55.0
Capital Expenditure, % -1.98 -2.39 -1.78 -1.81 -1.42 -1.88 -1.88 -1.88 -1.88 -1.88
Tax Rate, % 179.46 179.46 179.46 179.46 179.46 179.46 179.46 179.46 179.46 179.46
EBITAT 66.4 -119.6 273.2 -89.3 -42.4 -36.2 -44.4 -54.5 -66.9 -82.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -35.2 42.3 361.6 -58.4 -16.3 57.8 63.7 78.1 95.9 117.7
WACC, % 8.83 9.29 7.65 9.29 7.65 8.54 8.54 8.54 8.54 8.54
PV UFCF
SUM PV UFCF 315.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 120
Terminal Value 1,836
Present Terminal Value 1,219
Enterprise Value 1,535
Net Debt 280
Equity Value 1,255
Diluted Shares Outstanding, MM 135
Equity Value Per Share 9.30

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.

No products were found matching.