As of 2025-05-19, the Intrinsic Value of Rumble Inc (RUM) is (22.60) USD. This RUM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.47 USD, the upside of Rumble Inc is -315.9%.

The range of the Intrinsic Value is (35.34) - (16.76) USD.

Is RUM undervalued or overvalued?

Based on its market price of 10.47 USD and our intrinsic valuation, Rumble Inc (RUM) is overvalued by 315.9%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

10.47 USD

Stock Price

(22.60) USD

Intrinsic Value

Intrinsic Value Details

RUM Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(35.34) - (16.76)	(22.60)	-315.9%
Peter Lynch Fair Value	-3.89 - -3.89	-3.89	-137.2%
P/E Multiples	(13.16) - (13.32)	(12.99)	-224.0%
EV/EBITDA Multiples	(3.52) - (3.47)	(3.26)	-131.2%

RUM Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Alphabet Inc	141.51 - 325.58	194.90	17.3%
CarGurus Inc	11.1 - 117.6	18.75	-42.2%
Yelp Inc	36.16 - 53.44	42.86	9.5%
Tripadvisor Inc	8.39 - 41.06	13.99	-8.6%
Taboola.com Ltd	3.53 - 6.44	4.51	32.2%
CC Neuberger Principal Holdings II	3.56 - 7.56	5.05	180.7%
Cars.com Inc	13.49 - 36.25	20.43	86.6%
Shutterstock Inc	24.18 - 51.19	33.07	77.2%

RUM Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	4,548
Beta	1.64
Outstanding shares (mil)	434
Enterprise Value (mil)	4,434

Market risk premium	5.1%
Cost of Equity	10.4%
Cost of Debt	7%
WACC	8.7%