Company Valuation: Roblox Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 59,713 17,099 28,517 37,969 56,877 32,504 - -
Change - -71.36% 66.78% 33.14% 49.8% -42.85% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 30,453 29,613 27,799
Change - -73.81% 80.86% 33.8% 49.91% -44.44% -2.76% -6.13%
P/E -106x -18.4x -24.4x -40.2x -52.6x -31.1x -38.4x -46.9x
PBR 102x 56.2x 762x 174x 146x 58.4x 20.9x 13x
PEG - -0.3x -1.2x 1.7x -7.57x 6.11x 2x 2.6x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 4.72x 4.2x 3.59x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 4.42x 3.82x 3.07x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 25.2x 20.2x 14.3x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -24.6x -26.6x -35.8x
EV / FCF 102x -266x 220x 57x 40.5x 32.3x 24.8x 17x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 3.09% 4.03% 5.89%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.462 -1.185 -0.9706
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 6,891 7,742 9,046
EBITDA 1 673.9 356.5 431.7 807.7 1,727 1,210 1,470 1,950
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,240 -1,112 -776.9
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,062 -901.8 -793.4
Net Debt 1 -2,017 -1,988 -1,188 -1,403 -2,062 -2,051 -2,891 -4,706
Reference price 2 103.16 28.46 45.72 57.86 81.03 45.50 45.50 45.50
Nbr of stocks (in thousands) 578,836 600,816 623,737 656,224 701,926 714,376 - -
Announcement Date 2/15/22 2/15/23 2/7/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.17x9.29x15.21x0.79% 3,680B
109.56x47.62x77.28x-.--% 402B
60.21x12.72x26.82x-.--% 79.69B
392.14x16.76x66.26x-.--% 79.43B
100.04x8.53x21.62x-.--% 76.15B
35.84x1.75x13.99x-.--% 65.07B
181.61x5.78x22.32x-.--% 45.49B
116.95x4.62x22.61x-.--% 40.29B
26.46x5.45x26.16x-.--% 34.92B
Average 116.44x 12.50x 32.47x 0.09% 500.36B
Weighted average by Cap. 43.63x 12.68x 22.16x 0.64%

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. Stocks
  3. RBLX Stock
  4. R2BL34 Stock
  5. Valuation Roblox Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!