Fair value (multi-method)
Four independent methods triangulate what RBLX is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
—
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | — | — |
| Exit multiple | — | — |
| Analyst target | $85.12 | +103.54% |
| Graham number | — | — |
- Forward DCF—
- Exit multiple—
- Analyst target$85.12
- Graham number—
Stock price
$41.82
FCF / share (TTM)
$0.84
3Y FCF CAGR
15.5%
Fair value @ hist. growth
$22.91
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
24.1%
per year over your projection horizon
Margin of safety -82.6% vs hist-growth DCF
Historical 3Y CAGR
15.5%
Your model implies
24.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 15% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.8% | 20.9% | 20.3% | 19.6% | 19.0% | 18.2% |
| 10.8% | 23.0% | 22.5% | 21.9% | 21.3% | 20.6% |
| 11.8% | 25.1% | 24.6% | 24.1% | 23.5% | 22.9% |
| 12.8% | 27.0% | 26.6% | 26.1% | 25.6% | 25.1% |
| 13.8% | 28.9% | 28.5% | 28.0% | 27.6% | 27.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.84
Fair vs growth
Net debt
$431M
Total debt − cash
Beta
1.44
Vs market benchmark
Frequently asked questions
Roblox (RBLX) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation