Bumble Inc. (BMBL) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+357.3%

$27.30

vs $5.97 price

Levered DCF

$29.98

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

0.14

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-0.6×	-1.77×	-472.44×	-33.95×	14.11×	-55.8×	123.35×	-370.05×
P/B	0.7×	1.19×	1.22×	1.67×	2.72×	3.89×	342.65×	-291.97×
P/S	0.41×	0.92×	1.89×	3.02×	5.75×	13.93×	16.59×	21.81×
EV / EBITDA	3.14×	4.77×	22.21×	33.28×	69.61×	126.78×	93.91×	-887×
Gross margin	68.3%	63.7%	64.3%	62.5%	59.0%	57.1%	70.0%	69.4%
Operating margin	26.3%	24.1%	4.3%	0.9%	-3.9%	-2.0%	19.1%	-4.5%
Net margin	-71.8%	-52.0%	-0.4%	-8.8%	40.7%	-25.0%	13.5%	-6.0%
Current ratio	2.21×	2.47×	2.01×	2.37×	2.67×	1.04×	1.4×	1.25×
Debt / equity	1.07×	0.76×	0.39×	0.39×	0.41×	0.4×	0.68×	0×
Interest coverage	5.99×	6.46×	2.1×	0.34×	-1.22×	-58.71×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	4.4%	0.3%	0.5%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	-247.5%	35.3%	-173.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-123.7%	-67.6%	-0.3%	-4.9%	19.3%	-7.0%	279.5%	80.0%
Return on invested capital	19.8%	10.8%	-0.5%	0.2%	1.5%	-0.3%	91.6%	-41.7%
Return on assets	-49.0%	-22.1%	-0.1%	-2.2%	8.2%	-4.0%	31.5%	-18.4%
Free cash flow yield	60.7%	9.8%	8.4%	4.3%	2.1%	29.6%	1.1%	0.8%
Earnings yield	-176.3%	-56.6%	-0.2%	-2.9%	7.1%	-1.8%	0.8%	-0.3%
Enterprise value	$880.9M	$1.6B	$2.6B	$3.4B	$5.4B	$10.1B	$9.4B	$9.1B
Net debt / EBITDA	1.51×	1.29×	2.4×	2.34×	3.7×	8.86×	-0.41×	3.25×
Cash conversion cycle (days)	28	28	33	28	17	33	66	27