Grindr Inc. (GRND)
Services-Computer Programming, Data Processing, Etc. · Technology · $2.4B
Intrinsic Value (Consensus)
$8.42
Current Price
$13.36
Margin of Safety
-37%
37% Above Intrinsic Value
Value: $8
Price: $13
Valuation Model Estimates
Current Price: $13.36
DCF (Discounted Cash Flow)
$12.50
Graham Number
Not applicable
—
Earnings Power Value
$4.17
Relative Value (P/E)
$8.60
Dividend Discount Model
Not applicable
—
Consensus Value
$8.42
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
50
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
16/25
Key Financials
- EPS (TTM)
- $0.43
- EPS (Forward)
- $0.45
- Book Value
- $-0.20
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 27.6%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance