Company Valuation: Roblox Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 59,713 17,099 28,517 37,969 56,877 29,942 - -
Change - -71.36% 66.78% 33.14% 49.8% -47.36% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 27,039 25,838 23,810
Change - -73.81% 80.86% 33.8% 49.91% -50.67% -4.44% -7.85%
P/E ratio -106x -18.4x -24.4x -40.2x -52.6x -27.5x -36.6x -65.1x
PBR 102x 56.2x 762x 174x - 49.3x 26.5x 13.7x
PEG - -0.3x -1.2x 1.7x -7.57x 24.1x 1.5x 1.5x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 4x 3.34x 2.81x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 3.61x 2.88x 2.24x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 17.3x 12.8x 9.13x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -21.3x -24x -36.4x
EV / FCF 102x -266x 220x 57x 40.5x 21.6x 14.5x 10.2x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 4.63% 6.9% 9.81%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.522 -1.144 -0.6422
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 7,489 8,975 10,642
EBITDA 1 673.9 356.5 431.7 807.7 1,727 1,563 2,015 2,609
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,268 -1,075 -654
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,070 -879.3 -520.7
Net Debt 1 -2,017 -1,988 -1,188 -1,403 -2,062 -2,903 -4,104 -6,132
Reference price 2 103.16 28.46 45.72 57.86 81.03 41.82 41.82 41.82
Nbr of stocks (in thousands) 578,836 600,816 623,737 656,224 701,926 715,979 - -
Announcement Date 15/02/22 15/02/23 07/02/24 06/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-27.47x3.61x17.3x-.--% 29.94B
24.03x9.25x15.35x0.88% 3,095B
120.3x35.75x120.96x0.15% 120B
83.73x16.81x36.67x-.--% 104B
173.44x9.95x25.38x-.--% 89.01B
28.49x1.46x11.35x-.--% 53.02B
124.32x4.55x23.22x-.--% 39.81B
106.81x5.57x27.05x-.--% 34.3B
20.36x3.73x10.38x1.42% 29.99B
24.62x4.2x9.74x-.--% 29.8B
Average 67.86x 9.49x 29.74x 0.25% 362.53B
Weighted average by Cap. 34.11x 10.03x 19.79x 0.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. RBLX Stock
  4. Valuation Roblox Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW