image
Technology - Software - Application - NYSE - US
$ 18.53
0.981 %
$ 3.27 B
Market Cap
-61.77
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GRND stock under the worst case scenario is HIDDEN Compared to the current market price of 18.5 USD, Grindr Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GRND stock under the base case scenario is HIDDEN Compared to the current market price of 18.5 USD, Grindr Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GRND stock under the best case scenario is HIDDEN Compared to the current market price of 18.5 USD, Grindr Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
260 M REVENUE
33.16%
55.4 M OPERATING INCOME
441.70%
-55.8 M NET INCOME
-6545.54%
36.1 M OPERATING CASH FLOW
-28.63%
-4.23 M INVESTING CASH FLOW
24.26%
-13 M FINANCING CASH FLOW
74.98%
89.3 M REVENUE
8.48%
28.4 M OPERATING INCOME
12.58%
24.7 M NET INCOME
210.07%
29.1 M OPERATING CASH FLOW
85.75%
-1.24 M INVESTING CASH FLOW
26.13%
-5.11 M FINANCING CASH FLOW
73.32%
Balance Sheet Grindr Inc.
image
Current Assets 71.8 M
Cash & Short-Term Investments 27.6 M
Receivables 35.4 M
Other Current Assets 8.7 M
Non-Current Assets 373 M
Long-Term Investments 0
PP&E 4.94 M
Other Non-Current Assets 368 M
Current Liabilities 60.6 M
Accounts Payable 3.53 M
Short-Term Debt 16.4 M
Other Current Liabilities 40.7 M
Non-Current Liabilities 402 M
Long-Term Debt 328 M
Other Non-Current Liabilities 74.4 M
EFFICIENCY
Earnings Waterfall Grindr Inc.
image
Revenue 260 M
Cost Of Revenue 67.5 M
Gross Profit 192 M
Operating Expenses 98 M
Operating Income 55.4 M
Other Expenses 111 M
Net Income -55.8 M
RATIOS
74.02% GROSS MARGIN
74.02%
21.35% OPERATING MARGIN
21.35%
-21.47% NET MARGIN
-21.47%
304.88% ROE
304.88%
-12.54% ROA
-12.54%
14.93% ROIC
14.93%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Grindr Inc.
image
Net Income -55.8 M
Depreciation & Amortization 27 M
Capital Expenditures -4.23 M
Stock-Based Compensation 15.8 M
Change in Working Capital -7.34 M
Others 69.6 M
Free Cash Flow 31.9 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Grindr Inc.
image
Wall Street analysts predict an average 1-year price target for GRND of $15 , with forecasts ranging from a low of $14 to a high of $17 .
GRND Lowest Price Target Wall Street Target
14 USD -24.45%
GRND Average Price Target Wall Street Target
15 USD -19.05%
GRND Highest Price Target Wall Street Target
17 USD -8.26%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Grindr Inc.
image
Sold
0-3 MONTHS
72.8 M USD 5
3-6 MONTHS
7.4 M USD 5
6-9 MONTHS
16.6 M USD 3
9-12 MONTHS
32.3 M USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
8.08 M USD 1
9-12 MONTHS
Date Value Insider Amount Avg Price
2 weeks ago
Feb 14, 2025
Sell 18.6 K USD
Richardson Nathan
Director
- 1000
18.58 USD
3 weeks ago
Feb 11, 2025
Sell 55 K USD
Katz Zachary
GC and Head of Global Affairs
- 3057
18 USD
3 weeks ago
Feb 10, 2025
Sell 977 K USD
GEARON J MICHAEL JR
director, 10 percent owner:
- 84964
11.5 USD
4 weeks ago
Feb 03, 2025
Sell 613 K USD
GEARON J MICHAEL JR
director, 10 percent owner:
- 53339
11.5 USD
4 weeks ago
Feb 04, 2025
Sell 1.04 M USD
GEARON J MICHAEL JR
director, 10 percent owner:
- 90661
11.5 USD
1 month ago
Jan 31, 2025
Sell 1.32 M USD
GEARON J MICHAEL JR
director, 10 percent owner:
- 114459
11.5 USD
1 month ago
Jan 29, 2025
Sell 2.01 M USD
GEARON J MICHAEL JR
director, 10 percent owner:
- 175000
11.5 USD
1 month ago
Jan 30, 2025
Sell 1.72 M USD
GEARON J MICHAEL JR
director, 10 percent owner:
- 150000
11.5 USD
1 month ago
Jan 14, 2025
Sell 16.6 K USD
Richardson Nathan
Director
- 1000
16.58 USD
1 month ago
Jan 13, 2025
Sell 50.2 K USD
Katz Zachary
GC and Head of Global Affairs
- 3058
16.4 USD
2 months ago
Dec 17, 2024
Sell 5.56 M USD
Balance Austin J
Chief Product Officer
- 332105
16.75 USD
2 months ago
Dec 16, 2024
Sell 16 K USD
Richardson Nathan
Director
- 1000
16 USD
2 months ago
Dec 10, 2024
Sell 5.68 M USD
Lu James Fu Bin
director, 10 percent owner:
- 375000
15.143 USD
2 months ago
Dec 10, 2024
Sell 5.68 M USD
Lu James Fu Bin
director, 10 percent owner:
- 375000
15.143 USD
2 months ago
Dec 10, 2024
Sell 5.68 M USD
Lu James Fu Bin
director, 10 percent owner:
- 375000
15.143 USD
2 months ago
Dec 10, 2024
Sell 5.68 M USD
Lu James Fu Bin
director, 10 percent owner:
- 375000
15.143 USD
2 months ago
Dec 11, 2024
Sell 48.4 K USD
Katz Zachary
GC and Head of Global Affairs
- 3058
15.83 USD
2 months ago
Dec 04, 2024
Sell 10.6 M USD
Lu James Fu Bin
director, 10 percent owner:
- 692211
15.3727 USD
2 months ago
Dec 05, 2024
Sell 5.93 M USD
Lu James Fu Bin
director, 10 percent owner:
- 386922
15.3201 USD
2 months ago
Dec 03, 2024
Sell 9.7 M USD
Lu James Fu Bin
director, 10 percent owner:
- 633273
15.3175 USD
3 months ago
Dec 02, 2024
Sell 10.4 M USD
Lu James Fu Bin
director, 10 percent owner:
- 683297
15.1728 USD
3 months ago
Nov 14, 2024
Sell 14.4 K USD
Richardson Nathan
Director
- 1000
14.44 USD
3 months ago
Nov 13, 2024
Sell 43.7 K USD
Katz Zachary
GC and Head of Global Affairs
- 3058
14.3 USD
3 months ago
Nov 13, 2024
Sell 868 K USD
Mehta-Krantz Vandana
Chief Financial Officer
- 60776
14.29 USD
3 months ago
Nov 12, 2024
Sell 3.18 M USD
Lu James Fu Bin
director, 10 percent owner:
- 215980
14.7191 USD
3 months ago
Nov 13, 2024
Sell 2.81 M USD
Lu James Fu Bin
director, 10 percent owner:
- 195600
14.3894 USD
3 months ago
Nov 08, 2024
Sell 78.5 K USD
Richardson Nathan
Director
- 5234
15 USD
3 months ago
Nov 11, 2024
Sell 71.5 K USD
Richardson Nathan
Director
- 4766
15 USD
3 months ago
Nov 07, 2024
Sell 61.3 K USD
Chen Kye
Chief Accounting Officer
- 4209
14.56 USD
4 months ago
Oct 14, 2024
Sell 12.7 K USD
Richardson Nathan
Director
- 1000
12.68 USD
4 months ago
Oct 07, 2024
Sell 58.6 K USD
Chen Kye
Chief Accounting Officer
- 4964
11.81 USD
5 months ago
Sep 16, 2024
Sell 12 K USD
Richardson Nathan
Director
- 1000
12.03 USD
5 months ago
Sep 06, 2024
Sell 189 K USD
Chen Kye
Chief Accounting Officer
- 16187
11.68 USD
6 months ago
Aug 14, 2024
Sell 12 K USD
Richardson Nathan
Director
- 1000
11.98 USD
8 months ago
Jun 25, 2024
Sell 29.3 K USD
Arison George
CHIEF EXECUTIVE OFFICER
- 2931
10 USD
8 months ago
Jun 17, 2024
Sell 849 K USD
Arison George
CHIEF EXECUTIVE OFFICER
- 83639
10.15 USD
8 months ago
Jun 18, 2024
Sell 34.3 K USD
Arison George
CHIEF EXECUTIVE OFFICER
- 3430
10.01 USD
8 months ago
Jun 12, 2024
Sell 2.69 M USD
Lu James Fu Bin
director, 10 percent owner:
- 295263
9.1224 USD
8 months ago
Jun 13, 2024
Sell 3.8 M USD
Lu James Fu Bin
director, 10 percent owner:
- 409670
9.2661 USD
8 months ago
Jun 14, 2024
Sell 3.5 M USD
Lu James Fu Bin
director, 10 percent owner:
- 388000
9.02 USD
8 months ago
Jun 10, 2024
Sell 1.22 M USD
Lu James Fu Bin
director, 10 percent owner:
- 133549
9.1396 USD
8 months ago
Jun 11, 2024
Sell 409 K USD
Lu James Fu Bin
director, 10 percent owner:
- 45186
9.0615 USD
8 months ago
Jun 05, 2024
Sell 1.92 M USD
Lu James Fu Bin
director, 10 percent owner:
- 207870
9.2423 USD
8 months ago
Jun 06, 2024
Sell 2.14 M USD
Lu James Fu Bin
director, 10 percent owner:
- 230273
9.3017 USD
9 months ago
May 17, 2024
Sell 897 K USD
Lu James Fu Bin
director, 10 percent owner:
- 94634
9.4762 USD
9 months ago
May 20, 2024
Sell 1.99 M USD
Lu James Fu Bin
director, 10 percent owner:
- 212605
9.3761 USD
9 months ago
May 15, 2024
Sell 211 K USD
Lu James Fu Bin
director, 10 percent owner:
- 21063
10.0211 USD
9 months ago
May 16, 2024
Sell 2.7 M USD
Lu James Fu Bin
director, 10 percent owner:
- 281427
9.5784 USD
9 months ago
May 13, 2024
Sell 148 K USD
Lu James Fu Bin
director, 10 percent owner:
- 14779
10.0082 USD
9 months ago
May 15, 2024
Sell 10 M USD
Lu James Fu Bin
director, 10 percent owner:
- 1000000
10 USD
9 months ago
May 13, 2024
Sell 113 K USD
Lu James Fu Bin
director, 10 percent owner:
- 11270
10.0002 USD
9 months ago
May 14, 2024
Sell 76 K USD
Lu James Fu Bin
director, 10 percent owner:
- 7417
10.25 USD
1 year ago
Jun 16, 2023
Sell 9.05 K USD
Baer Daniel Brooks
Director
- 1500
6.0354 USD
11 months ago
Apr 01, 2024
Bought 1.73 M USD
Zage George Raymond III
director, 10 percent owner:
+ 258728
6.69 USD
11 months ago
Apr 01, 2024
Bought 1.67 M USD
Zage George Raymond III
director, 10 percent owner:
+ 222605
7.51 USD
11 months ago
Apr 01, 2024
Bought 923 K USD
Zage George Raymond III
director, 10 percent owner:
+ 142805
6.46 USD
11 months ago
Apr 01, 2024
Sell 3.46 M USD
Lu James Fu Bin
director, 10 percent owner:
- 517456
6.69 USD
11 months ago
Apr 01, 2024
Sell 3.34 M USD
Lu James Fu Bin
director, 10 percent owner:
- 445209
7.51 USD
11 months ago
Apr 01, 2024
Sell 1.85 M USD
Lu James Fu Bin
director, 10 percent owner:
- 285609
6.46 USD
11 months ago
Mar 16, 2024
Bought 2 M USD
Zage George Raymond III
director, 10 percent owner:
+ 221972
9.03 USD
11 months ago
Mar 16, 2024
Bought 1.75 M USD
Zage George Raymond III
director, 10 percent owner:
+ 163527
10.73 USD
11 months ago
Mar 16, 2024
Sell 4.01 M USD
Lu James Fu Bin
director, 10 percent owner:
- 443943
9.03 USD
11 months ago
Mar 16, 2024
Sell 3.51 M USD
Lu James Fu Bin
director, 10 percent owner:
- 327053
10.73 USD
1 year ago
Dec 14, 2023
Bought 24.8 K USD
Arison George
Chief Executive Officer
+ 2937
8.45 USD
1 year ago
Dec 06, 2023
Bought 624 K USD
Zage George Raymond III
director, 10 percent owner:
+ 80000
7.8 USD
1 year ago
Dec 06, 2023
Bought 448 K USD
Zage George Raymond III
director, 10 percent owner:
+ 60000
7.46 USD
1 year ago
Sep 15, 2023
Sell 418 K USD
Zage George Raymond III
director, 10 percent owner:
- 663480
0.63 USD
1 year ago
Sep 15, 2023
Sell 20.7 M USD
Zage George Raymond III
director, 10 percent owner:
- 1800320
11.5 USD
1 year ago
Sep 15, 2023
Bought 0 USD
Zage George Raymond III
director, 10 percent owner:
+ 0
6.46 USD
1 year ago
Sep 15, 2023
Bought 0 USD
Zage George Raymond III
director, 10 percent owner:
+ 0
7.51 USD
1 year ago
Sep 15, 2023
Bought 0 USD
Zage George Raymond III
director, 10 percent owner:
+ 0
6.69 USD
1 year ago
Sep 15, 2023
Sell 0 USD
Lu James Fu Bin
director, 10 percent owner:
- 0
7.51 USD
1 year ago
Sep 15, 2023
Sell 0 USD
Lu James Fu Bin
director, 10 percent owner:
- 0
6.69 USD
1 year ago
Sep 15, 2023
Sell 0 USD
Lu James Fu Bin
director, 10 percent owner:
- 0
6.46 USD
1 year ago
Sep 05, 2023
Bought 182 K USD
Zage George Raymond III
director, 10 percent owner:
+ 35000
5.21 USD
1 year ago
Sep 01, 2023
Bought 180 K USD
Zage George Raymond III
director, 10 percent owner:
+ 35000
5.14 USD
1 year ago
Aug 31, 2023
Bought 155 K USD
Zage George Raymond III
director, 10 percent owner:
+ 30000
5.17 USD
1 year ago
Aug 24, 2023
Bought 55 K USD
Zage George Raymond III
director, 10 percent owner:
+ 10000
5.5 USD
1 year ago
Aug 23, 2023
Bought 164 K USD
Zage George Raymond III
director, 10 percent owner:
+ 30000
5.45 USD
1 year ago
Aug 22, 2023
Bought 163 K USD
Zage George Raymond III
director, 10 percent owner:
+ 30000
5.43 USD
1 year ago
Aug 21, 2023
Bought 157 K USD
Zage George Raymond III
director, 10 percent owner:
+ 30000
5.22 USD
2 years ago
Dec 16, 2022
Bought 660 K USD
Zage George Raymond III
Director
+ 110000
6 USD
2 years ago
Dec 15, 2022
Bought 296 K USD
Zage George Raymond III
Director
+ 50000
5.93 USD
2 years ago
Dec 14, 2022
Sell 0 USD
Lu James Fu Bin
Director
- 297157
0 USD
2 years ago
Dec 14, 2022
Bought 0 USD
Zage George Raymond III
Director
+ 554639
0 USD
2 years ago
Dec 01, 2022
Bought 489 K USD
Zage George Raymond III
Director
+ 70000
6.99 USD
7. News
Grindr Announces Date of Fourth Quarter and Full Year 2024 Financial Results Earnings Call LOS ANGELES--(BUSINESS WIRE)--Grindr Inc. (NYSE: GRND), the Global Gayborhood in Your Pocket™, announced that it will release its financial results for the fourth quarter and full year ended December 31, 2024, after the market closes on Wednesday, March 5, 2025. Grindr will issue a press release when its Shareholder Letter has been posted to its Investor Relations website at https://investors.grindr.com. Following the release of the Shareholder Letter, Grindr will host a webcasted conference ca. businesswire.com - 1 week ago
Grindr: AI Innovation Grinds Higher; Increase Price Target To $22/Share Grindr expects revenue growth of 32-33% for 2024, driven by strong direct ad sales and subscriptions, maintaining an adj. EBITDA margin of at least 42%. The company redeemed public and private warrants, increasing stock float, which may attract institutional investors and reduce overhang over time. GRND's focus on product innovation and AI integration is expected to enhance platform stickiness and ARPPU growth, with a new target price of $22/share. seekingalpha.com - 2 weeks ago
Grindr Inc. Announces Redemption Fair Market Value in Connection with Redemption of its Outstanding Warrants LOS ANGELES--(BUSINESS WIRE)--Grindr Inc. (NYSE: GRND) (“Grindr” or the “Company”), the Global Gayborhood in Your PocketTM, today announced the “Redemption Fair Market Value” to be used in connection with the previously announced redemption of all of its outstanding public warrants and private placement warrants (collectively, the “warrants”). Grindr previously announced that it will redeem all of its warrants that remain unexercised as of 5:00 p.m., New York City time, on February 24, 2025 (th. businesswire.com - 3 weeks ago
Grindr Inc. Expects to Beat 2024 Revenue Outlook and Announces Redemption of Warrants LOS ANGELES--(BUSINESS WIRE)--Grindr Inc. (NYSE: GRND) (“Grindr” or the “Company”), the Global Gayborhood in Your Pocket™, today announced that it is providing notice to holders of its outstanding public warrants and private placement warrants (collectively, the “warrants”) that it will redeem the warrants at a redemption price of $0.10 per warrant at 5:00 p.m. New York City time on February 24, 2025 (the “Redemption Date”). Holders of the warrants may instead elect to exercise their warrants u. businesswire.com - 1 month ago
Grindr Unveils 2025 Product Roadmap, Including Six New Intent-Based Travel and AI Personalization Products WEST HOLLYWOOD, Calif.--(BUSINESS WIRE)--Grindr Inc. (NYSE: GRND), the Global Gayborhood in Your Pocket™, today unveiled an ambitious product roadmap for 2025, consisting of the most robust set of launches in its history. New products and features coming to Grindr in 2025 will continue to expand user intents and use cases across the app, including enhanced personalization and travel features. “Our goal is to build out a world-class app that serves as the Global Gayborhood in Your Pocket,” said. businesswire.com - 1 month ago
Grindr: Why $17 Per Share Is A Bargain I see Grindr Inc. valuation at 23x forward free cash flow as an attractive entry point, given its revenue growth and profitability. The company's focus on monetization and improving user engagement sets it apart in a crowded market. Despite its debt, Grindr's financial position and consistent EBITDA margins give it room to deliver strong returns. seekingalpha.com - 1 month ago
Grindr: How AI Is Poised To Become The Dating World's Ultimate Wingman Grindr's investment in AI aims to enhance user experience, increase pricing power, and drive revenue growth, positioning it as a leader in the LGBTQ dating app market. The AI agent feature could significantly boost GRND's revenue, with an estimated 3% and 5% upside for 2025 and 2026, respectively. GRND's employee-centric model and innovative approach attract top talent, further solidifying its competitive edge in the global internet sector. seekingalpha.com - 1 month ago
Features and Fees Driving Grindr Growth Social network app Grindr, Inc. (GRND) sees shares rise with more paying customers, added features. fxempire.com - 1 month ago
Roam For the Holidays: Grindr Offers Free Access to Their Popular Travel Feature WEST HOLLYWOOD, Calif.--(BUSINESS WIRE)--From December 22 to January 2, people on Grindr across the globe can experience Roam, a popular new feature, free of charge. businesswire.com - 2 months ago
Stocks This Week Follow Up: Grindr And Tesla Are Moving Higher The stock market is likely to extend this December rally into January. The next correction is due in February and March. forbes.com - 2 months ago
Not Your Average Year-End Report: Grindr Unveils UNWRAPPED 2024 WEST HOLLYWOOD, Calif.--(BUSINESS WIRE)--Grindr Unwrapped 2024 is an annual release of insights that reveals the sex, dating, travel, and pop culture trends that defined queer life this year. businesswire.com - 2 months ago
Grindr to Participate in the Raymond James 2024 TMT & Consumer Conference LOS ANGELES--(BUSINESS WIRE)--Grindr Inc. (NYSE: GRND), the Global Gayborhood in Your Pocket™, today announced that Vanna Krantz, Grindr's chief financial officer, will participate in a fireside chat at the upcoming Raymond James 2024 TMT & Consumer Conference in New York, NY on Monday, December 9, 2024, at 11:20 AM ET. A live webcast of the fireside chat will be made available on Grindr's investor relations website at https://investors.grindr.com/. An archived replay of the webcast will be. businesswire.com - 2 months ago
8. Profile Summary

Grindr Inc. GRND

image
COUNTRY US
INDUSTRY Software - Application
MARKET CAP $ 3.27 B
Dividend Yield 0.00%
Description 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.
Contact PO Box 69176, West Hollywood, CA, 90069 https://www.grindr.com
IPO Date Jan. 14, 2021
Employees 144
Officers Mr. Tolu Adeofe Head of Investor Relations Mr. Zachary Katz General Counsel & Head of Global Affairs Mr. Tristan Pineiro Senior Vice President of Brand Marketing & Communications Joel Keating Senior Vice President of Engineering Mr. Daniel I. Weinstein Chief Accounting Officer Mr. George Arison Chief Executive Officer & Executive Director Mr. Austin J. Balance Chief Product Officer Ms. Vandana Mehta-Krantz Chief Financial Officer