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 9 7.872 8.366
Change - -12.54% 6.28%
Free Cash Flow (FCF) 1 -411.2 135.7 254.7
Change - 133.01% 87.65%
Announcement Date - - -
1USD in Million
Estimates

Forecast Financial Ratios: FuboTV Inc.

Fiscal Period: September 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - - - 1.54% 2.71% 4.69%
EBIT Margin (%) - - - -1.64% -0.09% 2.07%
EBT Margin (%) - - - -1.52% -0.26% 1.8%
Net margin (%) - - - -0.61% -0.08% 0.3%
FCF margin (%) - - - -6.65% 2.09% 3.77%
FCF / Net Income (%) - - - 1,092.45% -2,619.09% 1,274.98%

Profitability

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

Financial Health

      
Leverage (Debt/EBITDA) - - - 1.4x - -
Debt / Free cash flow - - - -0.32x - -

Capital Intensity

      
CAPEX / Current Assets (%) - - - 0.15% 0.12% 0.12%
CAPEX / EBITDA (%) - - - 9.45% 4.48% 2.64%
CAPEX / FCF (%) - - - -2.19% 5.8% 3.28%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - - - - - -
Change - - - - - -
EPS 1 - - -1.32 -1.211 -0.1075 0.82
Change - - - 8.25% 91.12% 862.79%
Nbr of stocks (in thousands) - - - 30,204 30,204 30,204
Announcement Date - - 10/30/25 - - -
1USD
Estimates
2026 *2027 *
P/E -8.5x -95.8x
PBR - -
EV / Sales 0.07x 0.05x
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
10.30USD
Average target price
17.00USD
Spread / Average Target
+65.05%

Quarterly revenue - Rate of surprise