The Discounted Cash Flow (DCF) valuation of Rumble Inc (RUM) is (22.60) USD. With the latest stock price at 10.47 USD, the upside of Rumble Inc based on DCF is -315.9%.
Based on the latest price of 10.47 USD and our DCF valuation, Rumble Inc (RUM) is a sell. selling RUM stocks now will result in a potential gain of 315.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.4% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (35.34) - (16.76) | (22.60) |
| Upside | -437.6% - -260.0% | -315.9% |