Grindr Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-95.3% vs price
Base Case (Median)
-47.8% vs price
Bull Case (75th pct.)
-5.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-10.39 | -165.7% | High (40%) |
| PE Comparable | $12.93 | -18.2% | Medium (25%) |
| Growth Trajectory DCF | $39.34 | 148.8% | Medium (20%) |
| Graham Number | $1.75 | -88.9% | Low (10%) |
| EV/EBITDA | $8.25 | -47.8% | Medium (20%) |
| EV/FCF | $16.92 | 7.0% | Medium (20%) |
| Earnings Power Value | $-0.26 | -101.6% | Medium (50%) |
Based on 7 out of 8 methods, GRND appears overvalued at the current price of $15.81. The base case fair value of $8.25 implies 47.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.