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 30,940 - -
Change - -71.36% 66.78% 33.14% 49.8% -45.6% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 28,888 28,049 26,234
Change - -73.81% 80.86% 33.8% 49.91% -47.3% -2.91% -6.47%
P/E -106x -18.4x -24.4x -40.2x -52.6x -29.3x -35.5x -44.8x
PBR 102x 56.2x 762x 174x 146x 55.6x 19.9x 12.3x
PEG - -0.3x -1.2x 1.7x -7.57x 7.46x 2x 2.2x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 4.49x 4x 3.42x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 4.19x 3.63x 2.9x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 23.9x 19.1x 13.5x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -23x -24.7x -33.4x
EV / FCF 102x -266x 220x 57x 40.5x 30.7x 23.5x 16x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 3.26% 4.25% 6.24%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.48 -1.22 -0.9669
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 6,890 7,731 9,046
EBITDA 1 673.9 356.5 431.7 807.7 1,727 1,209 1,468 1,950
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,254 -1,136 -785.4
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,064 -909.2 -789.3
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 43.31 43.31 43.31
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.($)
25.38x9.37x15.27x0.78% 3,711B
115.09x49.69x80.66x-.--% 419B
60.91x12.87x27.14x-.--% 80.61B
377.46x16.1x63.63x-.--% 76.46B
99.15x8.46x21.44x-.--% 75.47B
37.81x1.89x15.09x-.--% 68.65B
191.6x6.11x23.61x-.--% 47.99B
112.02x4.6x22.35x-.--% 40.14B
27.12x5.59x26.85x-.--% 35.78B
Average 116.28x 12.74x 32.89x 0.09% 506.06B
Weighted average by Cap. 44.11x 13.02x 22.65x 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