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 30,769 - -
Change - -71.36% 66.78% 33.14% 49.8% -45.9% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 28,974 28,193 27,110
Change - -73.81% 80.86% 33.8% 49.91% -47.14% -2.7% -3.84%
P/E -106x -18.4x -24.4x -40.2x -52.6x -29.7x -35.1x -38.9x
PBR 102x 56.2x 762x 174x 146x 1,075x 20.7x 15x
PEG - -0.3x -1.2x 1.7x -7.57x 4.89x 2.3x 4.04x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 4.42x 3.93x 3.37x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 4.16x 3.6x 2.97x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 23.2x 20.3x 14.7x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -24.2x -24.3x -31.1x
EV / FCF 102x -266x 220x 57x 40.5x 25.9x 25.1x 16.4x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 3.86% 3.98% 6.11%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.447 -1.224 -1.106
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 6,967 7,831 9,123
EBITDA 1 673.9 356.5 431.7 807.7 1,727 1,248 1,388 1,843
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,197 -1,162 -871
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,036 -967 -806.5
Net Debt 1 -2,017 -1,988 -1,188 -1,403 -2,062 -1,794 -2,576 -3,659
Reference price 2 103.16 28.46 45.72 57.86 81.03 42.99 42.99 42.99
Nbr of stocks (in thousands) 5,78,836 6,00,816 6,23,737 6,56,224 7,01,926 7,15,713 - -
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.($)
-29.72x4.16x23.22x-.--% 3.08TCr
26.21x9.81x15.89x0.76% 3,87600Cr
119.04x52.39x85.4x-.--% 44TCr
19.59x5.66x9.85x1.53% 40TCr
232.13x20.7x60.61x-.--% 30TCr
29.22x5.98x18.57x1.27% 27TCr
2504.3x41.91x137.1x-.--% 26TCr
73.55x6.72x17.6x-.--% 11TCr
42.14x11.63x30.09x-.--% 10TCr
13.72x3.65x7.63x-.--% 9.74TCr
Average 303.02x 16.26x 40.60x 0.36% 58.8TCr
Weighted average by Cap. 152.32x 14.36x 28.59x 0.66%

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. Valuation Roblox Corporation