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 44,769 - -
Change - -71.36% 66.78% 33.14% 49.8% -21.29% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 41,626 39,538 36,957
Change - -73.81% 80.86% 33.8% 49.91% -24.06% -5.02% -6.53%
P/E ratio -106x -18.4x -24.4x -40.2x -52.6x -38.2x -55x -538x
PBR 102x 56.2x 762x 174x - 88.4x 36.9x 15x
PEG - -0.3x -1.2x 1.7x -7.57x -5.11x 1.8x 6x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 5.31x 4.42x 3.83x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 4.94x 3.9x 3.16x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 19.8x 14.7x 11x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -31.2x -38.2x 68.4x
EV / FCF 102x -266x 220x 57x 40.5x 24.6x 18.2x 14x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 4.07% 5.49% 7.13%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.655 -1.149 -0.1174
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 8,428 10,132 11,695
EBITDA 1 673.9 356.5 431.7 807.7 1,727 2,101 2,697 3,359
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,335 -1,035 540.2
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,204 -868.1 -157
Net Debt 1 -2,017 -1,988 -1,188 -1,403 -2,062 -3,143 -5,231 -7,812
Reference price 2 103.16 28.46 45.72 57.86 81.03 63.17 63.17 63.17
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.($)
-38.16x4.94x19.81x-.--% 4.48TCr
23.33x8.92x14.79x0.9% 2,98000Cr
229.78x69.59x140.27x-.--% 31TCr
159.21x9.5x20.77x-.--% 8.36TCr
77.75x15.32x32.03x-.--% 8.15TCr
229.77x69.45x218.29x-.--% 6.84TCr
39.38x2.49x15.88x-.--% 6.32TCr
-104.01x5.49x33.55x-.--% 3.59TCr
19.78x3.44x9.66x1.49% 2.78TCr
19.14x3.99x9.28x-.--% 2.74TCr
Average 65.60x 19.31x 51.43x 0.24% 37.26TCr
Weighted average by Cap. 46.96x 15.02x 29.77x 0.73%

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