FUBOTV INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.39 USD | +1.46% |
|
+2.96% | -56.29% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 239.6 | 1,892 | 2,388 | 339.9 | 931.1 | 416.6 | - | - |
| Enterprise Value (EV) 1 | 239.6 | 1,786 | 2,339 | 404.5 | 931.1 | 698.8 | 755.5 | 416.6 |
| P/E ratio | -5.67 x | -2.18 x | -5.58 x | -0.56 x | -3.06 x | -1.78 x | -3.74 x | 417 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 56.1 x | 8.69 x | 3.74 x | 0.34 x | 0.68 x | 0.27 x | 0.23 x | 0.19 x |
| EV / Revenue | 56.1 x | 8.2 x | 3.66 x | 0.4 x | 0.68 x | 0.45 x | 0.42 x | 0.19 x |
| EV / EBITDA | - | -10.6 x | -9.07 x | -1.25 x | -4.62 x | -5.05 x | -67.6 x | 3.51 x |
| EV / FCF | - | -11.8 x | -11.8 x | -1.27 x | - | -6.56 x | 22 x | 2.25 x |
| FCF Yield | - | -8.44% | -8.45% | -78.6% | - | -15.2% | 4.54% | 44.5% |
| Price to Book | - | 4.08 x | 3.5 x | - | - | - | - | - |
| Nbr of stocks (in thousands) | 26,909 | 67,563 | 1,53,858 | 1,95,323 | 2,92,806 | 2,99,724 | - | - |
| Reference price 2 | 8.905 | 28.00 | 15.52 | 1.740 | 3.180 | 1.390 | 1.390 | 1.390 |
| Announcement Date | 11/08/20 | 02/03/21 | 23/02/22 | 27/02/23 | 01/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4.271 | 217.8 | 638.4 | 1,009 | 1,368 | 1,561 | 1,781 | 2,170 |
| EBITDA 1 | - | -169 | -257.7 | -323.8 | -201.6 | -138.4 | -11.17 | 118.8 |
| EBIT 1 | - | -479.9 | -359.4 | -411.9 | -289.4 | -218.6 | -100.2 | -3.73 |
| Operating Margin | - | -220.34% | -56.3% | -40.83% | -21.15% | -14% | -5.63% | -0.17% |
| Earnings before Tax (EBT) 1 | - | -609.1 | -385.6 | -426.7 | -294 | -237 | -118.6 | 1.965 |
| Net income 1 | -34.36 | -570.5 | -382.8 | -561.5 | -287.5 | -232 | -116.6 | 2.781 |
| Net margin | -804.5% | -261.94% | -59.97% | -55.66% | -21.01% | -14.86% | -6.55% | 0.13% |
| EPS 2 | -1.570 | -12.82 | -2.780 | -3.080 | -1.040 | -0.7829 | -0.3714 | 0.003330 |
| Free Cash Flow 1 | - | -150.7 | -197.7 | -317.8 | - | -106.5 | 34.29 | 185.3 |
| FCF margin | - | -69.2% | -30.96% | -31.51% | - | -6.82% | 1.93% | 8.54% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 155.93% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | 6,664.37% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 11/08/20 | 02/03/21 | 23/02/22 | 27/02/23 | 01/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 156.7 | 231.1 | 242 | 221.9 | 224.8 | 319.3 | 324.4 | 312.7 | 320.9 | 410.2 | 381.5 | 354.3 | 374.3 | 451.1 | 437 |
| EBITDA 1 | -81.26 | -82.6 | -105.5 | -79.11 | -92.72 | -75.43 | -58.93 | -30.54 | -61.47 | -50.69 | -41 | -25.69 | -38.85 | -32.87 | -22.99 |
| EBIT 1 | -103.3 | -110 | -135.2 | -112.5 | -150.3 | -93.9 | -81.46 | -52.52 | -83.28 | -72.09 | -61.21 | -45.45 | -58.69 | -53.31 | -51.95 |
| Operating Margin | -65.9% | -47.61% | -55.88% | -50.71% | -66.87% | -29.41% | -25.11% | -16.79% | -25.95% | -17.58% | -16.05% | -12.83% | -15.68% | -11.82% | -11.89% |
| Earnings before Tax (EBT) 1 | -106.4 | -112.9 | -141.2 | -116.6 | -153.1 | -96.43 | -83.48 | -54.33 | -84.73 | -71.44 | -65.45 | -50.35 | -63.4 | -57.77 | -52.73 |
| Net income 1 | -105.9 | -112 | -140.7 | -116.1 | -152.6 | -152 | -83.61 | -49.94 | -83.81 | -70.09 | -64.76 | -49.64 | -62.35 | -57.56 | -52.28 |
| Net margin | -67.55% | -48.46% | -58.15% | -52.33% | -67.9% | -47.6% | -25.78% | -15.97% | -26.11% | -17.09% | -16.98% | -14.01% | -16.66% | -12.76% | -11.96% |
| EPS 2 | -0.7400 | -0.7600 | -0.8900 | -0.6300 | -0.8200 | -0.7600 | -0.3700 | -0.1700 | -0.2900 | -0.2400 | -0.2186 | -0.1657 | -0.2071 | -0.1886 | -0.0900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 09/11/21 | 23/02/22 | 05/05/22 | 04/08/22 | 04/11/22 | 27/02/23 | 05/05/23 | 04/08/23 | 03/11/23 | 01/03/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 64.7 | - | 282 | 339 | - |
| Net Cash position 1 | - | 106 | 49.2 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | -0.1997 x | - | -2.039 x | -30.34 x | - |
| Free Cash Flow 1 | - | -151 | -198 | -318 | - | -106 | 34.3 | 185 |
| ROE (net income / shareholders' equity) | - | - | -58.2% | -105% | - | -81.4% | -78.7% | - |
| ROA (Net income/ Total Assets) | - | - | -34.3% | -42.4% | - | -14.1% | -5.87% | - |
| Assets 1 | - | - | 1,115 | 1,324 | - | 1,646 | 1,986 | - |
| Book Value Per Share | - | 6.860 | 4.430 | - | - | - | - | - |
| Cash Flow per Share | - | -3.380 | -1.400 | - | - | - | - | - |
| Capex 1 | - | 0.17 | 5.05 | 1.13 | - | 2.04 | 2.34 | 3.62 |
| Capex / Sales | - | 0.08% | 0.79% | 0.11% | - | 0.13% | 0.13% | 0.17% |
| Announcement Date | 11/08/20 | 02/03/21 | 23/02/22 | 27/02/23 | 01/03/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
1.39
USD
Average target price
3.08
USD
Spread / Average Target
+121.58%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -56.29% | 417M | |
| +18.66% | 414B | |
| +15.27% | 242B | |
| +12.15% | 144B | |
| +20.63% | 104B | |
| +17.19% | 83.87B | |
| +54.11% | 57.64B | |
| +33.59% | 53.37B | |
| +6.02% | 37.83B | |
| +15.88% | 32.51B |
- Stock Market
- Equities
- FUBO Stock
- Financials fuboTV Inc.
