Skip to content
StockMarketAgent
Direct answer
Robinhood has matured from a disruptive trading app into a profitable financial platform. However, the massive swing to $1.88B in net income is driven by cyclical operating leverage, higher interest rates, and returning crypto volumes. Fair value range: low $12.1, high $41.6, with mid-point at $27.4.
Stock analysis

HOOD fair value $12–$42

By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-05-20التحديث التالي: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Financial
View archive
السعر
$75.41
▼ -48.02 (-63.68%)
القيمة العادلة
$27
$12–$42
التصنيف
بيع
confidence 82/100
إمكانية الصعود
-63.7%
upside to fair value
هامش الأمان
$23.28
MoS level · 15%
القيمة السوقية
$67.9B
P/E fwd 27.6
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Massive intrinsic overvaluation, with fair value midpoint sitting 72% below internal valuation anchors.
  • Current 46.8% margins are peak-cycle due to high interest rates on sweep cash.
  • Market expectations ($75.41 current price) require 21.36% perpetual growth.
  • Residual income model imposes a harsh floor on ROE, dampening equity value.
  • The thesis rests on capturing primary financial relationships before legacy peers adapt.
Fair value
$27
Margin of safety
-175.3%
Confidence
82/100
Moat
6.5/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$75.41Price
Low $12.08
Mid $27.39
High $41.64

Robinhood has matured from a disruptive trading app into a profitable financial platform. However, the massive swing to $1.88B in net income is driven by cyclical operating leverage, higher interest rates, and returning crypto volumes.

  • User experience and UI design
    User experience and UI design
  • Brand recognition among retail investors
    Brand recognition among retail investors
  • Cycle upside
    High interest rates drive net interest income, while strong markets encourage retail trading and crypto speculation.

§2 السيناريو الهبوطي

A return to zero interest rate policy combined with a prolonged bear market would severely impact both net interest incomeNet Interest IncomeNet Interest Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. and transaction revenues, the core pillars of Robinhood's current profitability.

كيف يمكن أن تفشل هذه الأطروحة

ZIRP Returns

· Low

The Federal Reserve cuts rates aggressively to zero, obliterating net interest revenues on sweep cash.

FV impact
Severe
Trigger
1-3 Years

PFOF Ban

· Medium

Regulatory action bans Payment for Order Flow (PFOF) or severely restricts crypto trading models.

FV impact
Severe
Trigger
2-5 Years

Retail Exodus

· High

Retail engagement wanes during a prolonged bear market, crushing transaction volumes and active accounts.

FV impact
Moderate
Trigger
1-2 Years
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
Operating margins fall below 40% after rate cutsMonitorDeterioration versus the report thesis
Gold subscription growth decelerates to single digitsMonitorDeterioration versus the report thesis
Net asset inflows decline or turn negativeMonitorDeterioration versus the report thesis
Crypto trading volumes shrink consistentlyMonitorDeterioration versus the report thesis
Regulatory actions against PFOF advanceMonitorDeterioration versus the report thesis

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات
البندT−0T−1T−2T−3معدل النمو السنوي المركب
الفترة2022-12-312023-12-312024-12-312025-12-31Trend
الإيرادات$1.36B$1.87B$2.95B$4.47B+48.8%
إجمالي الربح$770.0M$1.72B$2.34B$3.73B+69.2%
الدخل التشغيلي$-966.0M$-536.0M$1.05B$2.09B
صافي الدخل$-1.03B$-541.0M$1.41B$1.88B
EPS (مخفف)$-1.17$-0.61$1.56$2.05
EBITDA$-905.0M$-465.0M$1.13B$2.18B
البحث والتطوير$878.0M$805.0M$818.0M$897.0M+0.7%
المصاريف الإدارية والبيعية$725.0M$1.29B$363.0M$576.0M-7.4%

درجات الجودة

OCF / صافي الدخل
0.87×
>1 يشير إلى جودة عالية للأرباح
حد جودة المحاسبة
Fail
حد معدل حسب القطاع
ROIC
8.0%
العائد على رأس المال المستثمر
القسم 3

Numbers analysis

التدفق النقدي

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

تخصيص رأس المال

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
MARGINS FAQ

HOOD margins questions

  1. HOOD (HOOD)'s margin set covers gross margin, operating margin, net margin, and free-cash-flow margin. The five-year trajectory is plotted so the reader can separate cyclical noise from secular trend.
FAQ

HOOD — frequently asked questions

  1. Based on our latest analysis, HOOD looks meaningfully overvalued. The current price is $75.4 versus a composite fair-value midpoint of $27.4 (range $12.1–$41.6), which implies roughly 63.7% downside to the midpoint.
Related coverage

Names readers of HOOD also follow

Same archetype: financial