Roblox Corporation (RBLX) Simple Excess Return Model - Discounting Cash Flows
Roblox Corporation
RBLX (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value -12.48 USD
Book value of equity invested 0.463 USD
Next year's estimated book value 0.357 USD
Present value of future excess returns -12.94 USD
Excess Return per share -0.876 USD
Cost of Equity (the discount rate) 11.01%
Average historical Return on Equity -245.1%
Average historical Payout Ratio
Payout Ratio used 101.7%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 0.124 0.342 0.342 0.357 0.372 0.387 0.404
Ending Book Value 0.342 0.463 0.357 0.372 0.387 0.404 0.421
EPS -1.44 -1.34 -0.838 -0.874 -0.911 -0.949 -0.99
Return on Equity -1,226% -397.3% -245.1% -245.1% -245.1% -245.1% -245.1%
Dividend per Share
-0.853 -0.889 -0.927 -0.966 -1.01
Retained Earnings
0.015 0.015 0.016 0.016 0.017
Equity Cost per Share 0.014 0.038 0.038 0.039 0.041 0.043 0.044
Cost of Equity 11.01% 11.01% 11.01% 11.01% 11.01% 11.01% 11.01%
Excess Return -1.46 -1.38 -0.876 -0.913 -0.952 -0.992 -1.03

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -599.4 -879.8 -935.4 -1,152 -924.4 -491.7 -253.3 -70.97 -88.08
Total Equity 124.5 310.7 221.4 76.29 306 584.8 -252.4 -137.3 -113.2
Return on Equity -245.1% -397.3% -1,226% -376.4% -158.1% 194.8% 184.4% 62.7%
Dividends Paid to Common Shareholders
Payout Ratio
Shares Outstanding 578 671.7 647.5 616.4 595.6 505.9 534.8 526.2 526.2
EPS -0.992 -1.34 -1.44 -1.87 -1.55 -0.97 -0.47 -0.13 -0.17
Dividend per Share
Book Value 0.207 0.463 0.342 0.124 0.514 1.16 -0.472 -0.261 -0.215
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us