* Note: Prices are in Million (M) USD.
Description:
Rumble Inc. is a rapidly growing video-sharing platform headquartered in Longboat Key, Florida, providing an alternative for creators and users interested in a free-speech-centric environment. The company focuses on empowering content creators by offering tools for monetization and engagement, positioning itself as a strong competitor in the fast-evolving digital media landscape. With a commitment to fostering diverse viewpoints and user-friendly experiences, Rumble is strategically enhancing its platform to attract a broader audience while capitalizing on the increasing demand for independent media.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $284 M
Debt : $1 M
EBITDA : $-107 M
Since Ebitda is less than 0, 0 points assigned.
This criteria used industry in which company operates:
Sector: Communication
Industry: Internet content & information
Based on industry, 5 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Message: Cannot calculate PE Ratio since EPS is either 0 or negative.
Using default values for calculation.
Forward PE Ratio (using default values): 20.00
Since Forward PE Ratio is between 20 - 25, 2 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Using last 6 overlapping fiscal years (max 20).Average Free Cash Flow: $-42 M
Average Revenue: $39 M
Revenue Converted To Free Cash Flow (%): -108.0%
Since Free Cash Flow (FCF) to Revenue percentage is non-positive, 0 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $95 M
Revenue 5 Years Ago (2019-12-31): $3 M
Total Growth over 5 Years: 2,741.5%
5-Year Revenue CAGR (Historical): 95.3%
Forward 5-Year CAGR (Tapered): 47.7%
Since historical Revenue CAGR is greater than 20, 5 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $204 M
Share Count 5 Years Ago (2020-12-31): $43 M
Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $-0.16
Trailing 12-Month Earnings Per Share (EPS): $0.00
Average Earnings Per Share (EPS): $0.00
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 0%
⚠️ Caution: Negative earnings detected — Further research is recommended - Next Fiscal Yr EPS: $-0.16
Since Dividend Per Share is less than or equal to 0, 0 point assigned.
Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Using last 4 valid ROE years (max 20).Average ROE: -35.7%
Since Average ROE is non-positive, 0 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $8.06
52-Week Low: $5.21
Threshold Price (15% Above 52-Week Low): $5.99
Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $2,877 M
Since Market Cap is less than 10B, 1 point assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 2% exposure of Total Portfolio.
Warren Buffett's Owners' Earnings:
Owners' Earnings (FCF/Share) (TTM ending 2025-06-30): $0.15
Owners' Earnings (FCF/Share, latest positive annual) (2019-12-31): $0.01
Note: Many fast-growing companies reinvest heavily, so Owners' Earnings may appear low.
Consider other factors in your valuation.
Value-Trade has assigned 13 points to above Rumble Inc. (RUM) stock.
Heads up: One or more P/E inputs look exaggerated and may skew the blend.
• Growth Based PE 50.00 (>2× median)
Further research is recommended; please use your own due diligence.
In such cases, multiplying earnings by the long-run average P/E typically gives a closer, more reliable fair value.
Fair Value PE 20, Industry Based PE 25, Growth Based PE 50, Risk-Free Anchored PE (25% MoS) 18.2. Based on these 4 values, average assigned is 28.30. The fair value of Rumble Inc. (RUM) stock cannot be calculated since EBITDA and EPS are either 0 or negative.
