US · FUBO
fuboTV Inc.
- Sector
- Communication Services · Broadcasting
- Headquarters
- New York City, NY 10104
- Website
- fubo.tv
Price · as of 2024-12-31
$13.82
Market cap 412.68M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.85 | +87.05% |
| Intrinsic Value(DCF) | $53,318.75 | +385,708.61% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $614,013.69 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $759,190.97 | |||
| 2017 | $18.39 | $296.56 | |||
| 2018 | |||||
| 2019 | $9.20 | $41.09 | $0.00 | ||
| 2020 | $32.31 | $3,088.31 | $783.56 | $0.00 | $0.00 |
| 2021 | $6.60 | $40.94 | $283,728.32 | $0.00 | $0.00 |
| 2022 | $1.37 | $23.98 | $318,828.06 | $0.00 | $0.00 |
| 2023 | $1.68 | $25.46 | $10,278.07 | $0.00 | $0.00 |
| 2024 | $3.18 | $25.85 | $302.87 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates fuboTV Inc.'s (FUBO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.85
- Current price
- $13.82
- AI upside
- +87.05%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$53,318.75
+385,708.61% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FUBO | fuboTV Inc. | $13.82 | 412.68M | +87% | +385,709% | — | — | -5.72 | 5.18 | 0.63 | -10.85 | — | -1.84 | 12.57% | -12.08% | -10.61% | -72.28% | -43.24% | -15.39% | 1.93 | -9.40 | 0.53 | 0.45 | -1.91 | -4808.00% | 1861.00% | -4666.00% | -9.38% | -0.15 | -21.02% | 0.00% | 0.00% | 0.00% | -6.29 | -12.94 | 0.76 | -1.30 |
| ATUS | Altice USA, Inc. | $1.80 | 838.28M | +2,004% | -46% | — | — | -14.45 | -2.41 | 0.13 | 7.88 | — | -0.05 | 67.65% | 18.76% | -1.15% | 17.56% | 6.49% | -0.25% | -53.94 | 0.95 | 0.32 | 0.26 | 7.54 | -28333.00% | -306.00% | 2287.00% | 13.21% | 0.70 | 0.61% | 0.00% | 0.00% | 0.00% | 15.59 | 175.29 | 2.92 | 0.39 |
| GIBO | GIBO Holdings Limited | $1.43 | 758.48M | — | — | — | — | -2.39 | 0.70 | 1.98 | -3.00 | — | 0.70 | 85.44% | -82.88% | 0.88% | -54.64% | -57.71% | -41.32% | 0.01 | — | 0.07 | 0.00 | -0.06 | -34788.00% | — | -4684.00% | -10.75% | 0.89 | -14.83% | 0.00% | 0.00% | 11.09% | -2.44 | -9.47 | 2.02 | -0.05 |
| GOGO | Gogo Inc. | $4.23 | 566.2M | +896% | +15,656% | — | +148% | 49.15 | 6.28 | 0.70 | 9.03 | — | -1.86 | 59.06% | 12.53% | 1.42% | 15.16% | 6.07% | 1.02% | 8.82 | 1.67 | 1.60 | 0.88 | 4.94 | -1000.00% | 10474.00% | 13324.00% | 10.25% | 0.46 | 7.19% | 0.00% | 0.00% | 16.77% | 12.29 | 21.53 | 1.54 | 0.18 |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| MOMO | Hello Group Inc. | $6.47 | 1.13B | +50% | -6% | -34% | — | 9.28 | 0.84 | 0.91 | 4.02 | — | 0.86 | 38.96% | 14.51% | 9.84% | 8.95% | 9.91% | 6.01% | 0.40 | 11.99 | 1.88 | 0.99 | 0.23 | -4329.00% | -1198.00% | -2037.00% | 14.04% | 0.26 | 15.87% | 7.42% | 68.90% | 19.84% | 5.27 | 5.97 | 0.76 | 2.56 |
| NMAX | Newsmax, Inc. | $5.95 | 534.84M | — | — | — | — | — | — | — | — | — | — | 49.15% | -40.82% | -42.20% | 442.08% | -3.50% | -66.31% | -452.38 | -762.60 | 0.96 | 0.90 | -61.87 | 6757.00% | 2642.00% | 94630.00% | — | -0.40 | -2.49% | — | 0.00% | — | — | — | — | — |
| OPRA | Opera Limited | $16.04 | 1.44B | +134% | +10% | -75% | +62% | 15.17 | 1.59 | 3.11 | 12.01 | — | 3.64 | 72.42% | 19.20% | 16.80% | 10.58% | 9.13% | 9.52% | 0.01 | 174.08 | 2.29 | 2.22 | -1.02 | -4675.00% | 2112.00% | -260.00% | 4.98% | 1.04 | 8.96% | 2.51% | 38.00% | 4.78% | 14.91 | 18.49 | 2.86 | 9.36 |
| STGW | Stagwell Inc. | $4.82 | 1.22B | +2,922% | +1,030% | — | -92% | 27.59 | 2.08 | 0.24 | 6.22 | 1.65 | -0.34 | 35.13% | 4.68% | 0.08% | 7.28% | 4.86% | 0.65% | 5.00 | 1.44 | 0.83 | 0.75 | 4.28 | 167273.00% | 1243.00% | 13022.00% | 12.86% | 0.10 | 4.95% | 0.00% | 0.00% | 15.67% | 16.67 | 24.97 | 0.78 | 0.91 |
| TV | Grupo Televisa, S.A.B. | $2.95 | 1.58B | +266% | -21% | +12% | — | -2.37 | 0.19 | 0.32 | 4.38 | -178.22 | 0.29 | 33.96% | -4.53% | -13.24% | -7.50% | -1.63% | -3.23% | 1.06 | -0.35 | 2.49 | 1.97 | 3.38 | 133.00% | -598.00% | -169506.00% | 111.55% | 1.18 | 12.71% | 5.18% | -12.30% | 13.36% | -28.57 | 3.67 | 1.29 | 1.11 |
| ZD | Ziff Davis, Inc. | $27.08 | 1.07B | +328% | -10% | -66% | -51% | 10.81 | 0.65 | 0.79 | 3.84 | — | -5.79 | 70.01% | 14.05% | 3.26% | 5.96% | 6.53% | 2.88% | 0.41 | 7.87 | 1.27 | 1.19 | 0.34 | -1901.00% | 354.00% | 148.00% | 25.08% | 0.38 | 14.17% | 0.00% | 0.00% | 39.37% | 6.17 | 4.37 | 0.87 | 1.55 |
About fuboTV Inc.
fuboTV Inc. operates a live TV streaming platform for live sports, news, and entertainment content in the United States and internationally. Its fuboTV platform allows customers to access content through streaming devices, as well as on SmartTVs, computers, mobile phones, and tablets. The company is headquartered in New York, New York.
- CEO
- David Gandler
- Employees
- 590
- Beta
- 2.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($53,318.75 ÷ $13.82) − 1 = +385,708.61% (DCF, example).