Research HubSoftware & Cloud ServicesRoblox Corporation (RBLX)

Coverage:KVYO DDOG CRWD NOW SNOW PLTR ADBE CRM PANW NET SHOP MDB

SEC 10-K / 10-Q Equity ResearchSoftware & Cloud ServicesTicker: RBLX

Roblox Corporation (RBLX) DCF Valuation & Fundamental Primer

Roblox Corporation (RBLX) currently trades at $81.37 with an enterprise value of $36.98B. Our proprietary institutional model rates Roblox Corporation at 54/100 (Grade: B · Mixed Fundamental Profile). The current market price prices in an implied 5-year revenue CAGR of 53.6% vs. historical growth of 40.5% (Aggressive Growth Expectations Priced In).

GDA Quality Score

B54/100

Mixed Fundamental Profile

Share Price / DCF Base

$81.37 / $52.87

Enterprise Value

$56.32B

TTM Revenue

$3.60B (+40.5%)

Gross Margin

77.8%

Rule of 40 Score

58.4%

EV / TTM Revenue

15.6×

Structural Moat: Enterprise Software & Cloud Services Switching Costs & Recurring Workflow Integration

Key Growth Catalyst: AI workflow automation, multi-module expansion across enterprise cohorts, and operating margin leverage at Roblox Corporation.

Institutional fundamental teardown of Roblox Corporation (RBLX) covering SEC 10-K/10-Q cash flow conversion, SBC dilution friction, and Reverse-DCF valuation hurdles.

Seed RBLX in Interactive 3-Statement Model

Section 1 · Intrinsic Valuation Engine

Roblox Corporation (RBLX) 3-Scenario DCF Valuation Range

WACC: 10.0% · Terminal Growth: 2.5% · Diluted Shares: 678.8M

bear Case DCFSensitivity

$15.11

Implied Equity Value:$10.25B

vs Current ($81.37):-81.4%

base Case DCFPrimary Benchmark

$52.87

Implied Equity Value:$35.89B

vs Current ($81.37):-35.0%

bull Case DCFSensitivity

$118.08

Implied Equity Value:$80.15B

vs Current ($81.37):+45.1%

Interactive What-If DCF SandboxSim Rule of 40: 58.3%

Stress-test RBLX's 5-year growth, target FCF margin, WACC, terminal methodology, and SBC/dilution friction in real time.

Seed Custom Drivers in /model

1-Click Regimes:

5Y Revenue CAGR40.5%

2%Hist: 40.5%50%

Target FCF Margin17.8%

5%Base: 17.8%45%

WACC Discount Rate10.0%

6.5%Base: 10%14.5%

Terminal Growth (g)2.5%

1.0%Implies 13.7× Y5 FCF4.0%

Accounting Lens:

Simulated Implied Price$52.71

Spread vs Market-35.2%

Simulated EV$36.88B

Effective FCF Margin17.8%

Simulated 5-Year Cash Flow Trajectory (Unlevered FCF vs. Discounted PV)Cumulative 5Y PV: $7.09B

Year 1$5.06B

FCF:$900.8M

PV:$818.9M

Year 2$7.11B

FCF:$1.27B

PV:$1.05B

Year 3$9.99B

FCF:$1.78B

PV:$1.34B

Year 4$14.04B

FCF:$2.50B

PV:$1.71B

Year 5$19.72B

FCF:$3.51B

PV:$2.18B

Enterprise Value Composition Bridge$36.88B

Split between 5-Year Explicit Cash Flows and Discounted Terminal Value

5Y Explicit PV: $7.09B (19.2%)Terminal PV: $29.79B (80.8%)

(+) Balance Sheet Cash & Equivalents+$711.7M

(−) Total Debt Obligations−$1.81B

(=) Implied Equity Value (678.8M shs)$35.78B

2D Institutional Valuation Sensitivity Heatmap

Implied share price & upside/downside spread across 25 valuation states (Current Price: $81.37).

WACC \ Terminal	1.5%	2.0%	2.5%	3.0%	3.5%
8.5%	$59.21 -27%	$63.31 -22%	$68.10 -16%	$73.75 -9%	$80.53 -1%
9.3%	$52.60 -35%	$55.83 -31%	$59.54 -27%	$63.84 -22%	$68.89 -15%
10.0%	$47.17 -42%	$49.77 -39%	$52.71 -35%	$56.08 -31%	$59.96 -26%
10.8%	$42.64 -48%	$44.77 -45%	$47.15 -42%	$49.84 -39%	$52.90 -35%
11.5%	$38.81 -52%	$40.57 -50%	$42.53 -48%	$44.71 -45%	$47.17 -42%

Section 2 · Fundamental Underwriting

Institutional Software Quality Scorecard (54/100 · Grade B)

Mixed Fundamental Profile

Viable recurring software business but carries notable dilution, lower margins, or higher leverage.

Cash Conversion13 / 25

Actual: 17.8% marginTarget: Target: ≥100%

Positive FCF but lower conversion efficiency due to capex or timing

Dilution Friction4 / 25

Actual: 28.2% of RevTarget: Target: ≤8%

Severe dilution; heavy SBC shields GAAP losses while diluting common equity

Unit Economics25 / 25

Actual: 78% GM / R40: 58%Target: Target: ≥75% GM / ≥40% R40

Elite Tier-1 SaaS compounder with high gross margin and superior Rule of 40

Balance Sheet12 / 25

Actual: -$1.09B Net DebtTarget: Target: Net Cash > 0

Moderate leverage or cash burn; monitor liquidity runway

Core Investment Strengths & Moats

Top-quartile software unit economics: 77.8% gross margin and 58.4% Rule of 40 score

Key Operational & Dilution Risks

Excessive shareholder dilution: SBC represents 28.2% of revenue and 124% of operating cash flow

Section 3 · Expectations Investing

Reverse-DCF Solver: What Growth is Priced Into RBLX?

Aggressive Growth Expectations Priced In

The current share price demands 53.6% 5-year CAGR (99.1% net of SBC & dilution)—a +13.0% acceleration over historical run-rate (40.5%). Any growth slowdown risks valuation multiple contraction.

Implied 5-Year Revenue CAGR

53.6%

Required to justify $56.32B EV

Historical Run-Rate CAGR

40.5%

Audited multi-year top-line trajectory

Growth Hurdle Spread

+13.0%

Implied hurdle minus historical growth

Implied FCF Margin @ Hist. Growth

27.2%

Steady-state FCF margin needed at current CAGR

Institutional Dilution-Adjusted Hurdle Lens

Headline Reverse-DCF ignores Stock-Based Compensation (28.2% of revenue) and annual share dilution (3.4%/yr). Accounting for both requires 99.1% 5-year revenue CAGR to justify $81.37/sh on a true per-share economic cash flow basis.

True Economic Hurdle99.1%

SBC & Dilution Hurdle Tax+45.6% / yr

Section 4 · 5-Year Forecast Schedule

Roblox Corporation (RBLX) 5-Year Fundamental Forecast

Customize in Live Engine

Statement Line Item	TTM Audited Base	TTM	Y1	Y2	Y3	Y4	Y5
Revenue	$3.60B	$3.60B	$5.06B	$7.11B	$9.99B	$14.04B	$19.73B
Gross Profit	$2.80B	$2.80B	$3.94B	$5.53B	$7.77B	$10.92B	$15.35B
Operating Income (EBIT)	$-1.06B	$-1.06B	$-1.49B	$-2.10B	$-2.95B	$-4.15B	$-5.83B
Stock-Based Compensation (SBC)	$1.02B	$1.02B	$1.43B	$2.01B	$2.82B	$3.96B	$5.57B
Unlevered Free Cash Flow (FCF)	$642.7M	$642.6M	$903.0M	$1.27B	$1.78B	$2.51B	$3.52B
SBC-Adjusted True Cash Flow	$-373.1M	$-373.2M	$-524.4M	$-736.8M	$-1.04B	$-1.45B	$-2.04B

Section 5 · Relative Valuation Multiples & Regression

Software & Cloud Services Peer Comparables & Rule of 40 Regression

Click any peer node or ticker to open its dedicated equity research report

Rule of 40 vs. EV / Revenue Multiple Regression

OLS Fit: EV/Rev = -28.3 + 0.78 × (Rule of 40) · R² = 79%

Stocks below the gold regression line trade at a discount relative to their Rule of 40 compounding efficiency.

RBLX Actual vs. Reg. Multiple15.6× vs 17.0× fair

Reg.-Implied Share Price$88.49 (7.9% Discount)

RBLXRoblox Corporation·Rule of 40: 58.4%·Actual EV/Rev: 15.6×·Regression Fair Multiple: 17.0×

7.9% Below Trendline (Attractive)Open RBLX Report

Company	Ticker	Market Cap	TTM Revenue	Gross Margin	FCF Margin	Rule of 40	SBC % Rev	EV / Rev
Roblox Corporation	RBLX	$55.23B	$3.60B	77.8%	17.8%	58.4%	28.2%	15.6×
ServiceNow	NOW	$152.61B	$10.98B	79.2%	31.1%	54.2%	15.9%	13.9×
Workday, Inc.	WDAY	$50.35B	$8.00B	75.0%	27.4%	43.9%	19.0%	6.4×
Salesforce	CRM	$217.10B	$37.90B	77.2%	32.8%	42.8%	8.4%	5.8×
Datadog	DDOG	$46.05B	$2.68B	80.8%	31.1%	57.7%	21.3%	17.4×
Snowflake Inc.	SNOW	$71.79B	$3.63B	66.5%	25.2%	57.7%	40.8%	20.0×
Hubspot	HUBS	$19.89B	$2.63B	85.0%	21.3%	52.7%	19.2%	7.7×
Peer Cohort Median Benchmark (N=6)				78.2%	29.2%	53.5%	19.1%	10.8×

Section 6 · Downside Protection & Multiple Sensitivity

EV / Revenue Multiple Compression Stress Test

Multiple Scenario	EV / Revenue	Implied Enterprise Value	Implied Equity Value	Implied Share Price	Delta vs Current
Current Multiple	15.6×	$56.32B	$55.23B	$81.37	0.0%
-20% Multiple Compression	12.5×	$45.06B	$43.96B	$64.77	-20.0%
-35% Multiple Compression	10.2×	$36.61B	$35.52B	$52.32	-35.0%
Software Baseline Floor (5.0× EV/Rev)	5.0×	$18.01B	$16.92B	$24.92	-68.0%

Section 7 · Investor Diligence FAQ

Frequently Asked Questions: Roblox Corporation (RBLX) Valuation

What is Roblox Corporation (RBLX)'s intrinsic DCF valuation and implied share price?

Based on audited SEC 10-K/10-Q filings and a 5-year 3-statement discounted cash flow (DCF) model, Roblox Corporation (RBLX) has a Base Case implied value of $52.87 per share (with a Bear Case of $15.11 and a Bull Case of $118.08), compared to its current price of $81.37. The model discounts projected free cash flows at a 10.0% WACC and a 2.5% terminal growth rate.

What is Roblox Corporation (RBLX)'s Rule of 40 score and Free Cash Flow margin?

Roblox Corporation achieves a Rule of 40 score of 58.4%, combining a 40.5% revenue growth run-rate with a 17.8% TTM free cash flow margin on $3.60B in trailing twelve-month revenue. In the Software & Cloud Services peer cohort, the median Rule of 40 benchmark is 53.5%.

What revenue growth rate is priced into RBLX stock according to Reverse-DCF analysis?

At $81.37 per share (Enterprise Value of $56.32B), our Reverse-DCF solver indicates the market is pricing in a 5-year implied revenue CAGR of 53.6%, compared to Roblox Corporation's historical CAGR of 40.5%. Overall market expectations are rated as "Aggressive Growth Expectations Priced In".

How does Roblox Corporation compare to Software & Cloud Services software peers?

Roblox Corporation (RBLX) earns an institutional Software Quality Score of 54/100 (Grade B — Mixed Fundamental Profile). Across its Software & Cloud Services peer group (NOW, WDAY, CRM, DDOG, SNOW), the cohort trades at a median EV/TTM Revenue multiple of 10.8× and a median gross margin of 78.2%.

How does Stock-Based Compensation (SBC) impact Roblox Corporation (RBLX)'s valuation?

Roblox Corporation recorded $1.02B in TTM stock-based compensation (28.2% of revenue). When treating SBC as a cash-equivalent compensation expense, Roblox Corporation's SBC-adjusted free cash flow yield is -0.7%, scoring 4/25 on our Shareholder Dilution Friction pillar.

Roblox Corporation (RBLX) DCF Valuation & Fundamental Primer

WACC \ Terminal

1.5%

2.0%

2.5%

3.0%

3.5%

8.5%

$59.21

-27%

$63.31

-22%

$68.10

-16%

$73.75

-9%

$80.53

-1%

9.3%

$52.60

-35%

$55.83

-31%

$59.54

-27%

$63.84

-22%

$68.89

-15%

10.0%

$47.17

-42%

$49.77

-39%

$52.71

-35%

$56.08

-31%

$59.96

-26%

10.8%

$42.64

-48%

$44.77

-45%

$47.15

-42%

$49.84

-39%

$52.90

-35%

11.5%

$38.81

-52%

$40.57

-50%

$42.53

-48%

$44.71

-45%

$47.17

-42%

Statement Line Item

TTM Audited Base

TTM

Revenue

$3.60B

$5.06B

$7.11B

$9.99B

$14.04B

$19.73B

Gross Profit

$2.80B

$3.94B

$5.53B

$7.77B

$10.92B

$15.35B

Operating Income (EBIT)

$-1.06B

$-1.49B

$-2.10B

$-2.95B

$-4.15B

$-5.83B

Stock-Based Compensation (SBC)

$1.02B

$1.43B

$2.01B

$2.82B

$3.96B

$5.57B

Unlevered Free Cash Flow (FCF)

$642.7M

$642.6M

$903.0M

$1.27B

$1.78B

$2.51B

$3.52B

SBC-Adjusted True Cash Flow

$-373.1M

$-373.2M

$-524.4M

$-736.8M

$-1.04B

$-1.45B

$-2.04B

Company

Ticker

Market Cap

TTM Revenue

Gross Margin

FCF Margin

Rule of 40

SBC % Rev

EV / Rev

Roblox Corporation

RBLX

$55.23B

$3.60B

77.8%

17.8%

58.4%

28.2%

15.6×

ServiceNow

NOW

$152.61B

$10.98B

79.2%

31.1%

54.2%

15.9%

13.9×

Workday, Inc.

WDAY

$50.35B

$8.00B

75.0%

27.4%

43.9%

19.0%

6.4×

Salesforce

CRM

$217.10B

$37.90B

77.2%

32.8%

42.8%

8.4%

5.8×

Datadog

DDOG

$46.05B

$2.68B

80.8%

31.1%

57.7%

21.3%

17.4×

Snowflake Inc.

SNOW

$71.79B

$3.63B

66.5%

25.2%

57.7%

40.8%

20.0×

Hubspot

HUBS

$19.89B

$2.63B

85.0%

21.3%

52.7%

19.2%

7.7×

Peer Cohort Median Benchmark (N=6)

78.2%

29.2%

53.5%

19.1%

10.8×

Multiple Scenario

EV / Revenue

Implied Enterprise Value

Implied Equity Value

Implied Share Price

Delta vs Current

Current Multiple

15.6×

$56.32B

$55.23B

$81.37

0.0%

-20% Multiple Compression

12.5×

$45.06B

$43.96B

$64.77

-20.0%

-35% Multiple Compression

10.2×

$36.61B

$35.52B

$52.32

-35.0%

Software Baseline Floor (5.0× EV/Rev)

5.0×

$18.01B

$16.92B

$24.92

-68.0%

Roblox Corporation (RBLX) 3-Scenario DCF Valuation Range

2D Institutional Valuation Sensitivity Heatmap

Institutional Software Quality Scorecard (54/100 · Grade B)

Core Investment Strengths & Moats

Key Operational & Dilution Risks

Reverse-DCF Solver: What Growth is Priced Into RBLX?

Roblox Corporation (RBLX) 5-Year Fundamental Forecast

Software & Cloud Services Peer Comparables & Rule of 40 Regression

Rule of 40 vs. EV / Revenue Multiple Regression

EV / Revenue Multiple Compression Stress Test

Frequently Asked Questions: Roblox Corporation (RBLX) Valuation

What is Roblox Corporation (RBLX)'s intrinsic DCF valuation and implied share price?

What is Roblox Corporation (RBLX)'s Rule of 40 score and Free Cash Flow margin?

What revenue growth rate is priced into RBLX stock according to Reverse-DCF analysis?

How does Roblox Corporation compare to Software & Cloud Services software peers?

How does Stock-Based Compensation (SBC) impact Roblox Corporation (RBLX)'s valuation?

Related Software & Cloud Services Equity Research Reports

Roblox Corporation (RBLX) 3-Scenario DCF Valuation Range

2D Institutional Valuation Sensitivity Heatmap

Institutional Software Quality Scorecard (54/100 · Grade B)

Core Investment Strengths & Moats

Key Operational & Dilution Risks

Reverse-DCF Solver: What Growth is Priced Into RBLX?

Roblox Corporation (RBLX) 5-Year Fundamental Forecast

Software & Cloud Services Peer Comparables & Rule of 40 Regression

Rule of 40 vs. EV / Revenue Multiple Regression

EV / Revenue Multiple Compression Stress Test

Frequently Asked Questions: Roblox Corporation (RBLX) Valuation

What is Roblox Corporation (RBLX)'s intrinsic DCF valuation and implied share price?

What is Roblox Corporation (RBLX)'s Rule of 40 score and Free Cash Flow margin?

What revenue growth rate is priced into RBLX stock according to Reverse-DCF analysis?

How does Roblox Corporation compare to Software & Cloud Services software peers?

How does Stock-Based Compensation (SBC) impact Roblox Corporation (RBLX)'s valuation?

Related Software & Cloud Services Equity Research Reports