US · RBLX
Roblox Corporation
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- San Mateo, CA 94403
- Website
- corp.roblox.com
Price · as of 2025-12-31
$45.13
Market cap 48.66B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $53.59 | +18.75% |
| Intrinsic Value(DCF) | $168.28 | +272.88% |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $69.70 | $63.17 | $1,334.26 | $0.00 | $0.00 |
| 2021 | $39.24 | $56.68 | $55,322.78 | $0.00 | $0.00 |
| 2022 | $40.05 | $41.33 | $307.00 | $0.00 | $0.00 |
| 2023 | $39.94 | $38.30 | $54.85 | $0.00 | $0.00 |
| 2024 | $57.17 | $47.02 | $8.60 | $0.00 | $0.00 |
| 2025 | $67.44 | $53.59 | $84.36 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Roblox Corporation's (RBLX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $53.59
- Current price
- $45.13
- AI upside
- +18.75%
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
$168.28
+272.88% 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 |
| RBLX | Roblox Corporation | $45.13 | 48.66B | +19% | +273% | — | — | -43.67 | 117.89 | 9.51 | -56.21 | -628.80 | 199.07 | 78.07% | -25.20% | -21.78% | -345.84% | 175.17% | -12.73% | 4.15 | -30.79 | 0.96 | 0.77 | -0.54 | 694.00% | 3577.00% | 11090.00% | 2.91% | 0.35 | -192.66% | 0.00% | 0.00% | 1.42% | -36.59 | 33.27 | 9.22 | 2.36 |
| CRWV | CoreWeave, Inc. Class A C… | $79.56 | 40.35B | +43% | +22,287% | — | — | -29.09 | 10.18 | 6.62 | 18.29 | -141.22 | 16.98 | 71.68% | -0.90% | -22.74% | -79.89% | -0.38% | -3.48% | 4.54 | -0.04 | 0.46 | 0.43 | 4.54 | 2060.00% | 16788.00% | 2181.00% | -21.36% | 0.19 | -62.09% | 0.00% | 0.00% | 0.00% | -981.06 | -6.22 | 8.80 | 0.33 |
| EA | Electronic Arts Inc. | $200.57 | 50.19B | -33% | -65% | -93% | -86% | 34.85 | 6.12 | 5.24 | 19.34 | — | 54.49 | 79.32% | 20.37% | 15.02% | 16.13% | 16.91% | 8.69% | 0.35 | 26.21 | 0.95 | 0.85 | 0.04 | -962.00% | -131.00% | -1219.00% | 4.76% | 0.60 | 29.60% | 0.51% | 17.80% | 6.93% | 25.68 | 21.01 | 5.23 | 5.64 |
| FTNT | Fortinet, Inc. | $79.03 | 60.56B | +2% | +4% | -83% | -31% | 31.75 | 47.55 | 8.65 | 22.82 | 422.04 | 66.65 | 80.84% | 30.62% | 27.26% | 135.72% | -115.01% | 18.39% | 0.81 | 103.58 | 1.17 | 1.05 | -0.61 | 752.00% | 1417.00% | 1844.00% | 3.78% | 0.51 | -152.08% | 0.00% | 0.00% | 3.89% | 27.02 | 25.27 | 8.27 | 5.20 |
| GLW | Corning Incorporated | $150.38 | 129.02B | -50% | -51% | -98% | -67% | 85.06 | 11.50 | 8.69 | 38.68 | 38.85 | 15.67 | 35.28% | 14.91% | 10.21% | 14.19% | 10.55% | 5.44% | 0.87 | 6.94 | 1.59 | 0.76 | 2.33 | 21897.00% | 1914.00% | 4507.00% | 1.04% | 0.48 | 7.53% | 0.74% | 62.60% | 0.86% | 61.97 | 102.23 | 9.24 | 5.99 |
| INFY | Infosys Limited | $14.44 | 58.55B | +113% | -43% | — | -38% | 23.49 | 6.62 | 3.85 | 13.96 | — | 7.65 | 30.46% | 21.12% | 16.39% | 29.05% | 36.48% | 18.63% | 0.09 | 82.74 | 2.27 | 2.09 | -0.37 | 0.00% | 385.00% | 4185.00% | 5.50% | 0.87 | 51.50% | 3.25% | 76.40% | 4.77% | 17.37 | 17.30 | 3.67 | 10.74 |
| MSI | Motorola Solutions, Inc. | $482.26 | 80.32B | -29% | -43% | — | -58% | 37.51 | 33.52 | 6.92 | 25.36 | 98.07 | -10.78 | 50.18% | 25.12% | 18.44% | 104.74% | 26.27% | 12.68% | 4.05 | 8.04 | 1.04 | 0.81 | 2.44 | 3824.00% | 800.00% | 2052.00% | 3.18% | 0.47 | 29.97% | 0.90% | 33.80% | 2.33% | 30.46 | 34.76 | 7.65 | 4.16 |
| MSTR | Strategy Inc | $129.50 | 35.95B | -52% | -46% | -34% | — | -10.52 | 0.79 | 84.80 | -8.54 | -6.95 | -5.18 | 68.69% | -1140.82% | -844.76% | -11.11% | -9.19% | -8.80% | 0.16 | -83.80 | 5.62 | 5.50 | -1.10 | 15132.00% | 297.00% | -9953.00% | -0.26% | -0.15 | -0.25% | 0.94% | -9.90% | 4.01% | -8.53 | -445.58 | 97.33 | 2.19 |
| NTES | NetEase, Inc. | $114.97 | 73.39B | -3% | -39% | -77% | -25% | 15.94 | 3.26 | 4.78 | 9.80 | 145.07 | 3.26 | 64.29% | 31.82% | 29.98% | 21.96% | 434.58% | 15.73% | 0.04 | — | 3.45 | 3.29 | -1.22 | 1099.00% | 405.00% | 2896.00% | 9.23% | 0.94 | 706.85% | 2.57% | 41.00% | 3.94% | 10.41 | 7.51 | 3.31 | 7.28 |
| TEL | TE Connectivity Ltd. | $230.15 | 67.56B | -25% | -36% | -96% | -58% | 37.67 | 5.51 | 4.06 | 18.13 | — | 21.47 | 34.56% | 18.79% | 10.78% | 14.77% | 10.91% | 7.69% | 0.52 | 41.70 | 1.56 | 0.91 | 1.29 | -4037.00% | 785.00% | 1452.00% | 4.62% | 0.81 | 18.91% | 1.16% | 43.60% | 3.10% | 23.26 | 23.32 | 4.37 | 5.39 |
| TTWO | Take-Two Interactive Soft… | $211.48 | 39.16B | -48% | -56% | — | — | -9.10 | 19.06 | 7.23 | -14.56 | -56.09 | -13.09 | 54.36% | -77.94% | -79.50% | -114.76% | -66.33% | -41.86% | 1.92 | -25.94 | 0.78 | 0.64 | -0.89 | 1622.00% | 531.00% | 3599.00% | -0.53% | -0.01 | -3.25% | 0.00% | 0.00% | 0.32% | -9.88 | -202.19 | 7.70 | 1.33 |
About Roblox Corporation
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.
- CEO
- David Baszucki
- Employees
- 2.47K
- Beta
- 1.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($168.28 ÷ $45.13) − 1 = +272.88% (DCF, example).