image
Technology - Electronic Gaming & Multimedia - NYSE - US
$ 52.53
-0.812 %
$ 35.1 B
Market Cap
-36.48
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RBLX stock under the worst case scenario is HIDDEN Compared to the current market price of 52.5 USD, Roblox Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RBLX stock under the base case scenario is HIDDEN Compared to the current market price of 52.5 USD, Roblox Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RBLX stock under the best case scenario is HIDDEN Compared to the current market price of 52.5 USD, Roblox Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RBLX

image
$80.0$80.0$75.0$75.0$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.0$45.0$45.0$40.0$40.0$35.0$35.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
3.6 B REVENUE
28.68%
-1.06 B OPERATING INCOME
15.55%
-941 M NET INCOME
18.35%
822 M OPERATING CASH FLOW
79.47%
-852 M INVESTING CASH FLOW
69.84%
65.9 M FINANCING CASH FLOW
-1.91%
988 M REVENUE
7.53%
-244 M OPERATING INCOME
12.48%
-221 M NET INCOME
8.07%
184 M OPERATING CASH FLOW
-25.44%
-84.5 M INVESTING CASH FLOW
86.66%
13.1 M FINANCING CASH FLOW
-34.09%
Balance Sheet Roblox Corporation
image
Current Assets 3.1 B
Cash & Short-Term Investments 2.41 B
Receivables 615 M
Other Current Assets 75.4 M
Non-Current Assets 4.08 B
Long-Term Investments 1.61 B
PP&E 1.33 B
Other Non-Current Assets 1.14 B
33.58 %8.57 %22.44 %18.47 %15.88 %Total Assets$7.2b
Current Liabilities 3.66 B
Accounts Payable 42.9 M
Short-Term Debt 0
Other Current Liabilities 3.62 B
Non-Current Liabilities 3.3 B
Long-Term Debt 1.68 B
Other Non-Current Liabilities 1.63 B
51.97 %24.06 %23.35 %Total Liabilities$7.0b
EFFICIENCY
Earnings Waterfall Roblox Corporation
image
Revenue 3.6 B
Cost Of Revenue 2.64 B
Gross Profit 963 M
Operating Expenses 2.03 B
Operating Income -1.06 B
Other Expenses -123 M
Net Income -941 M
4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m00(500m)(500m)(1b)(1b)(1b)(1b)4b(3b)963m(2b)(1b)123m(941m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
26.72% GROSS MARGIN
26.72%
-29.52% OPERATING MARGIN
-29.52%
-25.97% NET MARGIN
-25.97%
-422.40% ROE
-422.40%
-13.04% ROA
-13.04%
-30.41% ROIC
-30.41%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Roblox Corporation
image
700m700m600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)20192019202020202021202120222022202320232024202420252025
Net Income -941 M
Depreciation & Amortization 226 M
Capital Expenditures -180 M
Stock-Based Compensation 1.02 B
Change in Working Capital 0
Others 521 M
Free Cash Flow 643 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Roblox Corporation
image
Wall Street analysts predict an average 1-year price target for RBLX of $45.8 , with forecasts ranging from a low of $26 to a high of $65 .
RBLX Lowest Price Target Wall Street Target
26 USD -50.50%
RBLX Average Price Target Wall Street Target
45.8 USD -12.84%
RBLX Highest Price Target Wall Street Target
65 USD 23.74%
Price
Max Price Target
Min Price Target
Average Price Target
808075757070656560605555505045454040353530302525May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Roblox Corporation
image
Sold
0-3 MONTHS
79.8 M USD 9
3-6 MONTHS
117 M USD 8
6-9 MONTHS
42 M USD 8
9-12 MONTHS
32.5 M USD 9
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Roblox Stock Gains 31% in 6 Months: Is Holding Still the Right Move? RBLX shows steady growth, backed by strong user engagement. Yet, rising costs and valuation keep the case for holding intact. zacks.com - 1 week ago
Roblox could be the latest company to follow Elon Musk out of Delaware Roblox could move its corporation from Delaware to Nevada. Shareholders will vote on the possible move in May. businessinsider.com - 2 weeks ago
Roblox Stock Rises On New Online Advertising Initiative Youth-centric gaming and social platform Roblox has earned positive notices from Wall Street analysts for its new advertising initiative. Roblox stock rose on Wednesday. investors.com - 2 weeks ago
Roblox CEO 'Optimistic' About AI Uses Roblox CEO David Baszucki says he is optimistic about AI's ability to help improve online safety for kids and help creators. Baszucki shares his outlook for the gaming platform in an exclusive interview with Caroline Hyde on “Bloomberg Technology. youtube.com - 2 weeks ago
Roblox to Report First Quarter 2025 Financial Results On May 1, 2025 SAN MATEO, Calif.--(BUSINESS WIRE)--Roblox to Report First Quarter 2025 Financial Results On May 1, 2025. businesswire.com - 2 weeks ago
Roblox Stock Rises on Google Ad Collaboration. Gen Z Users Are Key. The videogame company says the partnership will help advertisers reach ‘tens of millions' of younger users. barrons.com - 2 weeks ago
Roblox partners with Google on ads Google on Tuesday announced a new partnership with gaming company Roblox, which will allow advertisers to purchase and scale Roblox's Rewarded Video and other immersive ad formats. That means marketers who want to reach the younger Gen Z audience that dominates the platform will be able to use Google Ad Manager to place their video ad buys, including the Rewarded Video format, Roblox says. techcrunch.com - 2 weeks ago
Roblox announces new ad format, Google partnership to boost advertising business Roblox on Tuesday launched a new format of video advertising on its gaming platform and announced a partnership with Google to help boost the growth of its nascent ad business. reuters.com - 2 weeks ago
Brokers Suggest Investing in Roblox (RBLX): Read This Before Placing a Bet When deciding whether to buy, sell, or hold a stock, investors often rely on analyst recommendations. Media reports about rating changes by these brokerage-firm-employed (or sell-side) analysts often influence a stock's price, but are they really important? zacks.com - 2 weeks ago
Here's Why Roblox (RBLX) Fell More Than Broader Market In the most recent trading session, Roblox (RBLX) closed at $59.50, indicating a -1.42% shift from the previous trading day. zacks.com - 3 weeks ago
Prediction: Roblox Could Surge by More Than 100% in the Next 3 Years Roblox (RBLX 0.08%) hasn't exactly been a great performer recently. After rallying sharply through much of 2024 and into 2025, the stock fell sharply after reporting its fourth-quarter earnings and is down by nearly 20% from its February peak. fool.com - 3 weeks ago
Buy Roblox: Mag 7 Blueprint With Surging Free Cash Flow Potential Roblox exhibits ultra-high-quality business traits: rapid growth, strong brand equity, minimal marketing needs, low CAPEX, and potential for attractive future capital distributions. The company's expanding user base and internationalization efforts drive strong growth, with 2025 bookings projected at $5.2-5.3 billion, up 20% year-over-year. Despite current losses, Roblox's free cash flow is improving, with projections of $1.5 billion by 2027, making its valuation of 24x 2027 FCF reasonable. seekingalpha.com - 4 weeks ago
8. Profile Summary

Roblox Corporation RBLX

image
COUNTRY US
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 35.1 B
Dividend Yield 0.00%
Description Roblox Corporation develops and operates an online entertainment platform. The company offers Roblox Studio, a free toolset that allows developers and creators to build, publish, and operate 3D experiences, and other content; Roblox Client, an application that allows users to explore 3D digital world; Roblox Education for learning experiences; and Roblox Cloud, which provides services and infrastructure that power the human co-experience platform. It serves customers in the United States, the United Kingdom, Canada, Europe, China, the Asia-Pacific, and internationally. The company was incorporated in 2004 and is headquartered in San Mateo, California.
Contact 970 Park Place, San Mateo, CA, 94403 https://corp.roblox.com
IPO Date March 10, 2021
Employees 2474
Officers Mr. Arvind K. Chakravarthy Chief People & Systems Officer Mr. Jerret West Chief Marketing Officer & Head of Market Expansion Ms. Amy Marie Rawlings Vice President & Chief Accounting Officer Ms. Desiree Fish Chief Communications Officer Mr. Michael Guthrie Chief Financial Officer Mr. Mark L. Reinstra J.D. General Counsel & Corporate Secretary Ms. Shobhana Ahluwalia Vice President & Chief Information Officer Mr. David Baszucki Founder, President, Chief Executive Officer & Chairman of the Board Mr. Matt Kaufman Chief Safety Officer Mr. Manuel Bronstein Chief Product Officer