Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
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.)
-45.3% vs price
Base Case (Median)
-4.5% vs price
Bull Case (75th pct.)
100.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $46.84 | 248.8% | High (40%) |
| PE Comparable | $12.82 | -4.5% | Medium (25%) |
| Growth Trajectory DCF | $38.29 | 185.1% | Medium (20%) |
| Graham Number | $1.73 | -87.1% | Low (10%) |
| EV/EBITDA | $5.44 | -59.5% | Medium (20%) |
| EV/FCF | $15.65 | 16.6% | Medium (20%) |
| Earnings Power Value | $9.24 | -31.2% | Medium (50%) |
Based on 7 out of 7 methods, GRND appears fairly valued at the current price of $13.43. The base case fair value of $12.82 implies 4.5% 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.