Company Valuation: Rumble Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 - 1,661 1,258 3,695 2,184 2,184 -
Change - - -24.23% 193.59% -40.9% 0% -
Enterprise Value (EV) 1 - 1,323 1,258 3,581 1,939 2,184 2,184
Change - - -4.85% 184.53% -45.85% 12.63% 0%
P/E ratio - -119x -7.74x -7.84x -23.3x -35.6x 676x
PBR - - - - - - -
PEG - - -0x -0x 0.3x 1x -6x
Capitalization / Revenue - 42.2x 15.5x 38.7x 21.7x 4.83x 3.37x
EV / Revenue - 33.6x 15.5x 37.5x 19.3x 4.83x 3.37x
EV / EBITDA - -44.5x -8.81x -38.9x -25.6x 18x 8.5x
EV / EBIT - -42.3x -8.52x -27.4x -16.7x -33.4x 109x
EV / FCF - -32.4x - -39.9x -28.6x - -
FCF Yield - -3.09% - -2.5% -3.49% - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -0.05 -0.58 -1.66 -0.29 -0.19 0.01
Distribution rate - - - - - - -
Net sales 1 9.466 39.38 80.96 95.49 100.7 452.5 647
EBITDA 1 - -29.69 -142.9 -92.07 -75.59 121.5 257
EBIT 1 - -31.24 -147.8 -130.9 -115.9 -65.3 20.04
Net income 1 -13.41 -11.4 -116.4 -338.4 -74.16 -75.2 3.16
Net Debt 1 - -338.3 - -114 -244.8 - -
Reference price 2 10.830 5.950 4.490 13.010 6.760 6.760 6.760
Nbr of stocks (in thousands) - 279,130 280,273 283,978 339,071 339,071 -
Announcement Date 12/08/22 30/03/23 27/03/24 25/03/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-23.31x20.34x-27.08x - 2.29B
22.75x6.38x14.59x0.89% 706B
35.35x9.2x29.68x-.--% 409B
15.85x3.45x20.57x-.--% 178B
14.02x16.98x169.53x0.28% 137B
63.45x5.21x40.29x-.--% 111B
95.78x6.65x33.04x-.--% 92.91B
33.77x6.06x17.25x-.--% 84.45B
11.17x5.35x59.01x0.36% 51.67B
15.97x1.83x8.81x0.31% 41.68B
Average 28.48x 8.14x 36.57x 0.2% 181.41B
Weighted average by Cap. 30.46x 7.34x 34.03x 0.38%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. RUM Stock
  4. Valuation Rumble Inc.