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 29,418 - -
Change - -71.36% 66.78% 33.14% 49.8% -48.28% - -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 54,815 27,367 26,527 24,712
Change - -73.81% 80.86% 33.8% 49.91% -50.07% -3.07% -6.84%
P/E -106x -18.4x -24.4x -40.2x -52.6x -28x -34.6x -42.7x
PBR 102x 56.2x 762x 174x 146x 52.9x 18.9x 11.7x
PEG - -0.3x -1.2x 1.7x -7.57x 6.38x 1.8x 2.2x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 8.38x 4.26x 3.79x 3.25x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.07x 3.97x 3.42x 2.73x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 31.7x 22.6x 18x 12.7x
EV / EBIT -117x -16.4x -21.7x -34.4x -44.5x -22x -24x -29.3x
EV / FCF 102x -266x 220x 57x 40.5x 30x 21.9x 14.6x
FCF Yield 0.98% -0.38% 0.45% 1.75% 2.47% 3.33% 4.57% 6.86%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.54 -1.472 -1.192 -0.9638
Distribution rate - - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,788 6,899 7,757 9,061
EBITDA 1 673.9 356.5 431.7 807.7 1,727 1,211 1,470 1,953
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,232 -1,245 -1,103 -844.2
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,065 -1,064 -892.9 -787.2
Net Debt 1 -2,017 -1,988 -1,188 -1,403 -2,062 -2,051 -2,891 -4,706
Reference price 2 103.16 28.46 45.72 57.86 81.03 41.18 41.18 41.18
Nbr of stocks (in thousands) 578,836 600,816 623,737 656,224 701,926 714,376 - -
Announcement Date 2/15/22 A 2/15/23 A 2/7/24 A 2/6/25 A 2/5/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.84x9.55x15.6x0.78% 3,779B
122.39x53.41x86.68x-.--% 449B
20.74x5.91x10.35x1.45% 418B
246.44x21.98x64.36x-.--% 318B
2627.4x44.03x141.84x-.--% 270B
26.23x5.26x16.59x1.45% 242B
84.11x8.16x21.85x-.--% 134B
56.9x15.32x40.35x-.--% 129B
19.51x12.46x14.84x-.--% 102B
Average 358.84x 19.57x 45.83x 0.41% 649.08B
Weighted average by Cap. 166.90x 14.90x 29.89x 0.67%

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. Stocks
  3. RBLX Stock
  4. RBLX * Stock
  5. Valuation Roblox Corporation