Company Valuation: Roblox Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 59,713 17,099 28,517 37,969 61,264 61,264 -
Change - -71.36% 66.78% 33.14% 61.35% 0% -
Enterprise Value (EV) 1 57,696 15,111 27,329 36,566 59,351 58,029 56,214
Change - -73.81% 80.86% 33.8% 62.31% -2.23% -3.13%
P/E ratio -106x -18.4x -24.4x -40.2x -56.2x -52.3x -73x
PBR 102x 56.2x 762x 174x 179x 139x 69.5x
PEG - -0.3x -1.2x 1.7x -7.1x -7.05x 2.6x
Capitalization / Revenue 21.9x 5.95x 8.1x 8.69x 9.22x 7.58x 6.35x
EV / Revenue 21.2x 5.26x 7.76x 8.37x 8.94x 7.18x 5.83x
EV / EBITDA 85.6x 42.4x 63.3x 45.3x 37.2x 30.7x 22.5x
EV / EBIT -117x -16.4x -21.7x -34.4x -47.9x -45.9x -60.5x
EV / FCF 102x -266x 220x 57x 50.8x 38.1x 26.1x
FCF Yield 0.98% -0.38% 0.45% 1.75% 1.97% 2.63% 3.83%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.97 -1.55 -1.87 -1.44 -1.554 -1.669 -1.195
Distribution rate - - - - - - -
Net sales 1 2,726 2,872 3,521 4,369 6,642 8,085 9,650
EBITDA 1 673.9 356.5 431.7 807.7 1,597 1,891 2,498
EBIT 1 -495.1 -923.8 -1,259 -1,063 -1,238 -1,265 -929.3
Net income 1 -491.7 -924.4 -1,152 -935.4 -1,079 -1,176 -885.2
Net Debt 1 -2,017 -1,988 -1,188 -1,403 -1,914 -3,235 -5,050
Reference price 2 103.16 28.46 45.72 57.86 87.28 87.28 87.28
Nbr of stocks (in thousands) 578,836 600,816 623,737 656,224 701,926 701,926 -
Announcement Date 2/15/22 2/15/23 2/7/24 2/6/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-56.16x8.94x37.15x-.--% 61.26B
29.17x10.27x16.87x0.78% 3,418B
296.67x90.88x183.47x-.--% 407B
187.97x11.08x24.31x-.--% 98.78B
81.19x16.25x33.98x-.--% 86.41B
280.64x89.31x269.63x0.1% 86.18B
44.73x2.88x18.37x-.--% 71.88B
-124.39x6.96x46.04x-.--% 44.37B
26.8x4.76x13.5x1.09% 36.84B
-622.67x4.42x16.52x-.--% 31.19B
Average 14.39x 24.57x 65.98x 0.2% 434.22B
Weighted average by Cap. 56.69x 19.27x 38.61x 0.62%
See all sector valuations

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