See also: Bumble valuation, cash flow & balance sheet
See also: Valuation Model (Sheets)
| Fy 2025e | Q3 2025e | Q2 2025 (10-Q) | Q1 2025 (10-Q) | FY 2024 (10-K) | FY 2023 (10-K) | FY 2022 (10-K) | |
|---|---|---|---|---|---|---|---|
| Revenue | $3,400 Me | $864 M | $831 M | $3,479 M | $3,365 M | $3,189 M | |
| Total Paying Users | 14.1M | ||||||
| Effective Shares outstanding | 264 M | 272 M | 279 M | 293 M | |||
| Share Price | 32.13 | ||||||
| Market Cap | $7.73 B | ||||||
| Net debt (conservative estimate) | $2.85 B | ||||||
| Enterprise Value | $10.5 B | $10.5 B | |||||
| EV/Revenue (4x quarter) | 3.1 | ||||||
| Operating Cash Flow | $800M(e) | $244 M | $193 M | $933 M | $897 M | $526 M | |
| EV/Operating Cash Flow | 13 | ||||||
| Adjusted OI | $1,150 M(e) | 290M | $275M | $1,252 M | $1,259 M | $1,129 M | |
| EV/Adjusted OI | 9.1 | ||||||
| Net Income | $500M (e) | $129 M | $121 M | $551 M | $652 M | $362 M | |
| EV/Net Income | 21 | ||||||
| EPS | $0.49 | $0.44 | $2.02 | $2.26 | $1.24 |