Company Valuation: Roblox Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 59,713 17,099 28,517 37,969 56,877 42,763 - -
Change - -71.36% 66.78% 33.14% 49.8% -24.81% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 39,621 37,533 34,953
Change - -73.81% 80.86% 33.8% 49.91% -27.72% -5.27% -6.87%
P/E ratio -106x -18.4x -24.4x -40.2x -52.6x -36.7x -51.4x -249x
PBR 102x 56.2x 762x 174x - 84.5x 35.3x 14.4x
PEG - -0.3x -1.2x 1.7x -7.57x -5.4x 1.8x 3.1x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 5.08x 4.2x 3.55x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 4.71x 3.68x 2.9x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 19x 14.1x 10.3x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -29.8x -33.7x 32x
EV / FCF 102x -266x 220x 57x 40.5x 23.7x 17.6x 13x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 4.23% 5.68% 7.72%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.645 -1.174 -0.2424
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 8,421 10,190 12,038
EBITDA 1 673.9 356.5 431.7 807.7 1,727 2,082 2,669 3,384
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,328 -1,113 1,093
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,181 -941 -261.9
Net Debt 1 -2,017 -1,988 -1,188 -1,403 -2,062 -3,142 -5,230 -7,810
Reference price 2 103.16 28.46 45.72 57.86 81.03 60.34 60.34 60.34
Nbr of stocks (in thousands) 5,78,836 6,00,816 6,23,737 6,56,224 7,01,926 7,08,706 - -
Announcement Date 15/02/22 15/02/23 07/02/24 06/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-36.69x4.71x19.03x-.--% 4.28TCr
24.69x9.38x15.63x0.84% 3,13900Cr
129.4x46.64x80.03x-.--% 35TCr
183.59x9.68x22.07x-.--% 8.61TCr
64.16x13.98x28.88x-.--% 8.59TCr
94.34x33.21x89.75x-.--% 8.25TCr
28.7x1.6x11.82x-.--% 5.59TCr
-114.79x6x36.47x-.--% 3.93TCr
20.36x3.64x10.17x1.45% 3.01TCr
24.93x3.41x7.91x-.--% 2.59TCr
Average 41.87x 13.22x 32.18x 0.23% 39.38TCr
Weighted average by Cap. 37.76x 13.02x 23.44x 0.68%

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. Equities
  3. RBLX Stock
  4. Valuation Roblox Corporation