$10.90
-14%Grindr Inc. operates social network platform for the LGBTQ community. Its platform enables gay, bi, trans, and queer people to engage with each other, share content and experiences, and express themselves. It offers a free, ad-supported service and a premium subscription version. The company was founded in 2009 and is based in West Hollywood, California.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
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 | $211.9M | $317.3M | $475.1M | $711.4M | $1.1B | $1.6B | $2.4B | $3.6B | $5.4B | $8.0B |
| Maintenance CapEx | -$223.4K | -$334.5K | -$500.9K | -$750.1K | -$1.1M | -$1.7M | -$2.5M | -$3.8M | -$5.6M | -$8.5M |
| Owner Earnings | $211.7M | $317.0M | $474.6M | $710.7M | $1.1B | $1.6B | $2.4B | $3.6B | $5.3B | $8.0B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $196.0M | $271.8M | $376.8M | $522.4M | $724.3M | $1.0B | $1.4B | $1.9B | $2.7B | $3.7B |
Continue your GRND research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.