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 27,111 - -
Change - -71.36% 66.78% 33.14% 49.8% -52.33% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 25,059 24,220 22,405
Change - -73.81% 80.86% 33.8% 49.91% -54.28% -3.35% -7.49%
P/E -106x -18.4x -24.4x -40.2x -52.6x -25.6x -32.4x -40.5x
PBR 102x 56.2x 762x 174x 146x 48.7x 17.4x 10.8x
PEG - -0.3x -1.2x 1.7x -7.57x 7x 1.5x 2x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 3.93x 3.44x 2.94x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 3.63x 3.08x 2.43x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 20.6x 16.4x 11.5x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -20x -21.6x -29x
EV / FCF 102x -266x 220x 57x 40.5x 26.2x 19.2x 12.9x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 3.82% 5.21% 7.75%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.484 -1.172 -0.9371
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 6,903 7,874 9,217
EBITDA 1 673.9 356.5 431.7 807.7 1,727 1,216 1,477 1,957
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,253 -1,123 -773.7
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,062 -897.7 -760.9
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 37.95 37.95 37.95
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.($)
25x9.23x15.03x0.79% 3,657B
112.92x48.73x79.09x-.--% 411B
67.3x14.19x29.93x-.--% 88.99B
429.62x18.35x72.2x-.--% 86.5B
152.79x8.93x22.79x-.--% 78.95B
42.47x2.24x17.85x-.--% 78.47B
118.79x5.21x25.14x-.--% 45.44B
-285.56x5.94x19.68x-.--% 39.39B
28.8x5.92x28.38x-.--% 37.87B
Average 76.90x 13.19x 34.46x 0.09% 502.58B
Weighted average by Cap. 42.36x 12.87x 22.68x 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. RBLX * Stock
  5. Valuation Roblox Corporation