RBLX — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($66.44)
DCF	$227.06	+241.7%
Graham Number	—	—
Reverse DCF	—	implied g: 20.1%
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $1.02B

Near-term growth (yrs 1–5)(%)Rev: 43.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.75%

Computed WACC: 12.75%

Cost of equity (Re)13.24%(Rf 4.30% + β 1.63 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)96.31%

Debt weight (D/V)3.69%

Results

Intrinsic Value / share$124.84

Current Price$66.44

Upside / Downside+87.9%

Net Debt (used)-$1.25B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	35.2%	39.2%	43.2%	47.2%	51.2%
7.0%	$269.22	$310.36	$356.45	$407.94	$465.28
8.0%	$211.52	$243.62	$279.57	$319.72	$364.42
9.0%	$172.10	$198.02	$227.06	$259.47	$295.55
10.0%	$143.61	$165.08	$189.12	$215.95	$245.80
11.0%	$122.17	$140.29	$160.57	$183.19	$208.37

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $-1.54

Book Value / share($)Yahoo: $0.56

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$66.44

Margin of Safety—

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.75%

Terminal growth rate(%)

Computed WACC: 12.75%

Cost of equity (Re)13.24%(Rf 4.30% + β 1.63 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)96.31%

Debt weight (D/V)3.69%

Results

Current Price$66.44

Implied Near-term FCF Growth30.4%

Historical Revenue Growth43.2%

Historical Earnings Growth—

Base FCF (TTM)$1.02B

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$66.44

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$1.01B

Target EV/EBITDA multipleCurrent: -46.2×

Net Debt($B)Default: -$1.25B

Results

Implied Equity Value / share$72.21

Current Price$66.44

Upside / Downside+8.7%

Implied EV$46.52B

← Overview Financial Statements ← Companies