Projected Income Statement: FuboTV Inc.

Forecast Balance Sheet: FuboTV Inc.

Fiscal Period: September 2025 2026 2027 2028
Net Debt 1 - 134 -9 -308
Change - - -106.72% -3,322.22%
Announcement Date 10/30/25 - - -
1USD in Million
Estimates

Cash Flow Forecast: FuboTV Inc.

Fiscal Period: September 2026 2027 2028
CAPEX 1 5.814 7.265 7.698
Change - 24.96% 5.95%
Free Cash Flow (FCF) 1 -413 136.1 263
Change - 132.96% 93.22%
Announcement Date - - -
1USD in Million
Estimates

Forecast Financial Ratios: FuboTV Inc.

Fiscal Period: September 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - - - 1.55% 2.67% 4.68%
EBIT Margin (%) - - - -1.71% -0.26% 1.91%
EBT Margin (%) - - - -1.6% -0.29% 1.8%
Net margin (%) - - - -0.61% -0.02% 0.41%
FCF margin (%) - - - -6.67% 2.1% 3.9%
FCF / Net Income (%) - - - 1,095.12% -8,876.77% 943.17%

Profitability

      
ROA -8.3% -7.65% -7.5% - - -
ROE -17.9% -17.39% -17.17% - - -

Financial Health

      
Leverage (Debt/EBITDA) - - - 1.39x - -
Debt / Free cash flow - - - -0.32x - -

Capital Intensity

      
CAPEX / Current Assets (%) - - - 0.09% 0.11% 0.11%
CAPEX / EBITDA (%) - - - 6.07% 4.21% 2.44%
CAPEX / FCF (%) - - - -1.41% 5.34% 2.93%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - - - - - -
Change - - - - - -
EPS 1 - - -1.32 -1.208 -0.0212 0.8738
Change - - - 8.5% 98.24% 4,211.76%
Nbr of stocks (in thousands) - - - 30,204 30,204 30,204
Announcement Date - - 10/30/25 - - -
1USD
Estimates
2026 *2027 *
P/E -7.98x -454x
PBR - -
EV / Sales 0.07x 0.04x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
9.640USD
Average target price
17.00USD
Spread / Average Target
+76.35%

Quarterly revenue - Rate of surprise