What is Roblox Corp worth?
With the base-case assumptions below, a discounted cash flow model on Roblox Corp's reported free cash flow gives $65.06 per share. The share price was $50.78 on November 10, 2026, 22% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $39.58 | -22% |
| Base | 15.0% | 9.0% | $65.06 | +28% |
| Bull | 20.0% | 8.0% | $112.50 | +122% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $84.35 | $90.37 | $97.72 | $106.91 | $118.72 |
| 8.0% | $69.86 | $73.76 | $78.37 | $83.90 | $90.66 |
| 9.0% | $59.31 | $61.98 | $65.06 | $68.65 | $72.89 |
| 10.0% | $51.32 | $53.21 | $55.36 | $57.82 | $60.66 |
| 11.0% | $45.06 | $46.45 | $48.01 | $49.75 | $51.74 |
Where the presets come from
Base: years 1 to 5 grow at Roblox Corp's revenue growth rate over the last 4 fiscal years (51.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions