Grindr Inc
NYSE:GRND
Intrinsic Value
The intrinsic value of one GRND stock under the Base Case scenario is 12 USD. Compared to the current market price of 23.15 USD, Grindr Inc is Overvalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Grindr Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Grindr Inc
Balance Sheet Decomposition
Grindr Inc
Current Assets | 117m |
Cash & Short-Term Investments | 59.2m |
Receivables | 50.2m |
Other Current Assets | 7.6m |
Non-Current Assets | 362.1m |
PP&E | 4.7m |
Intangibles | 354.3m |
Other Non-Current Assets | 3.1m |
Free Cash Flow Analysis
Grindr Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Grindr Inc
Revenue
|
344.6m
USD
|
Cost of Revenue
|
-87.6m
USD
|
Gross Profit
|
257.1m
USD
|
Operating Expenses
|
-164.4m
USD
|
Operating Income
|
92.7m
USD
|
Other Expenses
|
-223.7m
USD
|
Net Income
|
-131m
USD
|
GRND Profitability Score
Profitability Due Diligence
Grindr Inc's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
Grindr Inc's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
GRND Solvency Score
Solvency Due Diligence
Grindr Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Score
Grindr Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRND Price Targets Summary
Grindr Inc
According to Wall Street analysts, the average 1-year price target for GRND is 21.93 USD with a low forecast of 20.2 USD and a high forecast of 25.2 USD.
Dividends
Current shareholder yield for GRND is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one GRND stock under the Base Case scenario is 12 USD.
Compared to the current market price of 23.15 USD, Grindr Inc is Overvalued by 48%.