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 37,783 - -
Change - -71.36% 66.78% 33.14% 49.8% -33.57% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 35,732 34,928 33,242
Change - -73.81% 80.86% 33.8% 49.91% -34.81% -2.25% -4.83%
P/E -106x -18.4x -24.4x -40.2x -52.6x -35.7x -43.5x -50.8x
PBR 102x 56.2x 762x 174x 146x 69.7x 25.5x 17x
PEG - -0.3x -1.2x 1.7x -7.57x 9.42x 2.4x 3.6x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 5.47x 4.86x 4.15x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 5.18x 4.49x 3.65x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 29.7x 24.1x 17.5x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -28.6x -31.4x -38.3x
EV / FCF 102x -266x 220x 57x 40.5x 39.1x 28.3x 19.2x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 2.56% 3.54% 5.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.482 -1.215 -1.042
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 6,901 7,780 9,103
EBITDA 1 673.9 356.5 431.7 807.7 1,727 1,204 1,451 1,901
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,248 -1,112 -867.6
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,075 -907.2 -811.2
Net Debt 1 -2,017 -1,988 -1,188 -1,403 -2,062 -2,052 -2,855 -4,542
Reference price 2 103.16 28.46 45.72 57.86 81.03 52.89 52.89 52.89
Nbr of stocks (in thousands) 578,836 600,816 623,737 656,224 701,926 714,376 - -
Announcement Date 15/02/22 15/02/23 07/02/24 06/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.61x9.82x16.02x0.73% 3,895B
126.89x56.1x91.33x-.--% 473B
18.99x5.52x9.62x1.58% 382B
241.45x21.53x63.04x-.--% 311B
29.96x6.06x18.99x1.25% 277B
2575.7x43.13x141.09x-.--% 264B
100.91x10.01x26.8x-.--% 164B
58.59x15.69x41.34x-.--% 132B
14.46x3.85x8.04x-.--% 103B
Average 354.84x 19.08x 46.25x 0.4% 666.92B
Weighted average by Cap. 160.09x 15.12x 30.34x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Roblox Corporation

Historical PBR trend

Valuation ratios - PBR - Roblox Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Roblox Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Roblox Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Roblox Corporation
  1. Stock Market
  2. Stocks
  3. RBLX Stock
  4. RBLXD Stock
  5. Valuation Roblox Corporation