NYSE · Services-Computer Programming, Data Processing, Etc.
Quote as of Oct 9, 2:30 PM ET · delayed
Fairly Valued. Our fair value estimate is USD 13.43 against a price of USD 15.25, -12% implied downside. Reasoning and scenarios are in Grindr stock slides 5.2% without a verified new catalyst.
Grindr stock fell 5.2% to $13.43, but the attached filings do not identify a new event behind the move. The latest reported quarter showed growth and a raised outlook; the valuation still asks investors to trust that momentum.
StockSmall CapTechnologyNo earnings notes for this company yet.
Revenue (USD, billions)
Margins (%)
Free cash flow (USD, billions)
Estimated ROIC (%)
Net debt (USD, billions)
Monetary values are in USD; revenue, FCF and net debt are in billions; EPS is per share. Missing values appear as gaps and “Not available.” Source: SEC EDGAR XBRL filings, latest restated values; quarterly cash flow derived from year-to-date figures; Q4 = fiscal year minus nine months. ROIC is NOPAT (21% tax) over debt plus equity.
| Period | Revenue | Gross % | Op % | FCF | EPS | ROIC % | Net debt |
|---|---|---|---|---|---|---|---|
| FY2021 | 0.15 | Not available | 16.3 | 0.03 | 0.03 | 18.6 | 0.12 |
| FY2022 | 0.20 | Not available | 6.68 | 0.05 | 0.01 | Not available | 0.35 |
| FY2023 | 0.26 | Not available | 21.4 | 0.04 | -0.32 | Not available | 0.31 |
| FY2024 | 0.34 | Not available | 26.9 | 0.09 | -0.74 | Not available | 0.23 |
| FY2025 | 0.44 | Not available | 28.7 | 0.14 | 0.43 | Not available | 0.31 |
Current price
USD 15.25
Fair value estimate
USD 13.43
Implied upside
-11.9%
Bear
25%USD 11
Illustrative direct equity valuation using an assumed 20% discount to the current quote; this is a sensitivity, not a forecast.
This downside sensitivity represents weaker growth or lower market willingness to pay for it. It is not assigned to a reported new event.
Base
50%USD 13
Preliminary direct equity valuation anchored to the supplied market quote because no sourced forecast or prior fair value is available.
The base case treats the latest reported growth and raised guidance as broadly reflected in the quote, while recognizing that the evidence cannot pin down a more precise intrinsic value.
Bull
25%USD 16
Illustrative direct equity valuation using an assumed 20% premium to the current quote; this is a sensitivity, not a forecast.
This upside sensitivity assumes Grindr sustains strong growth and converts it into durable earnings and cash generation.
No news items logged for this company yet.