CuriosityStream Inc.

CuriosityStream Inc.

CURIยทNASDAQ

$3.05

-2.1%
Communication ServicesBroadcasting

CuriosityStream Inc. operates as a factual content streaming service and media company. The company provides premium video programming services in various categories of factual entertainment, including science, history, society, nature, lifestyle, and technology through direct subscription video on-demand (SVoD) platforms accessible by internet connected devices, or indirectly via distribution partners who deliver CuriosityStream content via the distributor's platform or system; and through bundled content licenses for SVoD and linear offerings, partner bulk sales, brand partnerships, and content sales. It offers streaming content through devices, including televisions, set-top boxes, computers, streaming media players, game consoles, and mobile devices. As of December 31, 2021, it had approximately 23 million total paying subscribers, including direct subscribers, partner direct subscribers, and bundled MVPD subscribers. The company was founded in 2015 and is based in Silver Spring, Maryland.

At a Glance

Live Snapshot
Market Cap$180.83M
EPS-0.1100
P/E Ratio-27.73
Earnings Date08/04/2026
CuriosityStream Inc.

CuriosityStream Inc. Fair Value Envelope

CURI ยท NASDAQ

Our analysis suggests that CURI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.05, this represents a potential HIDDEN relative to our calculated worth for CuriosityStream Inc..

Intrinsic Value
Current Price: $3.05

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$12.5B
+ Cash & Equivalents$18.3M
Firm Value$12.5B
- Debt$12.4M
Equity Value$12.5B
/ Shares Outstanding57,929,733B
DCF Value$215
UNDERVALUED BY 6954%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$20.8M
$33.0M
$52.4M
$83.3M
$132.4M
$210.5M
$334.5M
$531.7M
$845.0M
$1.3B
Maintenance CapEx
-$32.4K
-$51.5K
-$81.9K
-$130.2K
-$206.9K
-$328.8K
-$522.7K
-$830.7K
-$1.3M
-$2.1M
Owner Earnings
$20.7M
$32.9M
$52.3M
$83.2M
$132.2M
$210.1M
$334.0M
$530.9M
$843.7M
$1.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$19.2M
$28.2M
$41.6M
$61.1M
$90.0M
$132.4M
$194.9M
$286.8M
$422.1M
$621.1M
Terminal Value represents 84.8% of Enterprise Value