任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Bull: Successful penetration into older demographics and lucrative brand advertising scales revenue dramatically without proportionally increasing R&D.
Platform Fee Squeeze: App store policies mandate higher cuts or restrict external monetization, permanently capping developer payouts and platform operating margins.
Roblox operates a uniquely dominant immersive metaverse and gaming platform exhibiting extreme top-line revenue momentum and strong network effects. However, the company sits in a high-investment 'pre-profit' phase where true GAAP profitability is heavily suppressed by outsized R&D, developer exchange fees, and massive Stock-Based Compensation. Long-term value relies on the platform's ability to 'age up' its demographic, introduce high-margin immersive advertising, and achieve operating leverage over its fixed server costs.
Roblox operates a uniquely dominant immersive metaverse and gaming platform exhibiting extreme top-line revenue momentum and strong network effects. However, the company sits in a high-investment 'pre-profit' phase where true GAAP profitability is heavily suppressed by outsized R&D, developer exchange fees, and massive . Long-term value relies on the platform's ability to 'age up' its demographic, introduce high-margin immersive advertising, and achieve over its fixed server costs.
Network Effects
High Switching Costs
Expansion into immersive 3D advertising and aging-up demographic penetration.
Assigning a strong-Strong Buy rating driven by an asymmetric growth gap and extreme market pessimism, though position sizing must respect the high-risk, pre-profit archetype.
Roblox Corporation operates an immersive platform for connection and communication in the United States and internationally. It offers Roblox Client, an application that allows users to explore immersive experience; Roblox Studio, a free toolset that allows developers and creators to build, publish, and operate immersive experiences and other content; and Roblox Cloud, which provides services and infrastructure that power the platform. Roblox Corporation was incorporated in 2004 and is headquartered in San Mateo, California.
A fundamental breakdown occurs if Roblox fails to 'age up' its demographic, halting top-line momentum while developer payouts and massive SBC continue unchecked. The valuation is 100% anchored to EV/Revenue; failure to achieve eventual operating leverage destroys the 8x multiple assumption.
Growth stalls as the core user base matures out of the platform. Apple/Google platform fees and required developer payouts permanently cap margin expansion. Persistent, elevated SBC continually dilutes shareholders, preventing meaningful value realization.
App store policies mandate higher cuts or restrict external monetization, permanently capping developer payouts and platform operating margins.
投資判断を弱める5つの変化です。
Slowing top-line expansion signals user saturation and reduced platform stickiness, directly threatening the premium valuation multiple anchored to sustained high revenue expansion.
現在:35.8% for the period ended 2025-12-31
警戒条件Decelerates below 20.0% year-over-year for any fiscal year
Network Effects
High Switching Costs
Developer Ecosystem
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Unavailable
FCF cliff sensitivity is not model-supported in this run; use the discount-rate and terminal-growth grid as the primary valuation pressure test.
Successful penetration into older demographics and lucrative brand advertising scales revenue dramatically without proportionally increasing R&D. Developer rev-share stabilizes, leading to robust software-like operating margins and significant per-share free cash flow generation.
If bookings and DAU growth beat internal valuation cross-checks, expect multiple expansion. If structural margins compress due to higher developer exchange fees, expect harsh multiple contraction.
If bookings and DAU growth beat internal valuation cross-checks, expect multiple expansion. If structural margins compress due to higher developer exchange fees, expect harsh multiple contraction.
If bookings and DAU growth beat internal valuation cross-checks, expect multiple expansion. If structural margins compress due to higher developer exchange fees, expect harsh multiple contraction.
If bookings and DAU growth beat internal valuation cross-checks, expect multiple expansion. If structural margins compress due to higher developer exchange fees, expect harsh multiple contraction.
Warning level: Decelerates below 20.0% year-over-year for any fiscal year. Slowing top-line expansion signals user saturation and reduced platform stickiness, directly threatening the premium valuation multiple anchored to sustained high revenue expansion.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 売上高 | 4,890,551,000 |
|---|---|
| 売上原価 | 1,072,299,000 |
| 売上総利益 | 3,818,252,000 |
| 営業費用 | 5,050,594,000 |
| 営業利益 | -1,232,342,000 |
| 営業外項目および税金 | 167,285,000 |
| 純利益 | -1,065,057,000 |
| 総資産 | 9,557,118,000 |
|---|---|
| 現金 | 1,205,319,000 |
| 流動資産 | 4,898,023,000 |
| 負債合計 | 9,182,138,000 |
| 流動負債 | 5,126,390,000 |
| 株主資本 | 394,484,000 |
2026-05-10の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-12-31 | 22.3億 | -7.6億 | -9.2億 | 3.7億 | -5836.7万 | 4.3億 | 1.3億 | 5.9億 | — | — | 0 | — | — | — | — | 29.8億 | 15.6億 | -41.5% | — | — | — |
| 2023-12-31 | 28億 | -9.1億 | -11.5億 | 4.6億 | 1.2億 | 3.3億 | 2.1億 | 8.7億 | — | — | 1470万 | — | — | — | — | 6.8億 | 17.6億 | -45.0% | — | 10.6% | — |
| 2024-12-31 | 36億 | -6.7億 | -9.4億 | 8.2億 | 6.4億 | 1.8億 | 2.3億 | 10.2億 | — | — | 0 | — | — | — | — | 7.1億 | 18.1億 | -29.5% | — | 10.2% | — |
| 2025-12-31 | 48.9億 | -8億 | -10.7億 | 18億 | 13.5億 | 4.4億 | 2.3億 | 11.3億 | — | — | 0 | — | — | — | — | 12.1億 | 18億 | -25.2% | — | 10.5% | — |
RBLX trades at -34.6x forward earnings against a peer median of 27.4x; EV/EBITDA of -29.1x against a peer median of 29.9x; 6 peers.
Intensive R&D and server infrastructure investment phase suppressing near-term margins.
Expansion into immersive 3D advertising and aging-up demographic penetration.
Post-pandemic engagement normalization and gaming sector consolidation.
Intensive R&D and server infrastructure investment phase suppressing near-term margins.
We assign a strong-Strong Buy rating based on extreme market pessimism priced into the shares. The valuation strictly anchors to a calibrated 8x EV/Revenue multiple due to negative base cash flows inherent to the pre-profit archetype.
The 52% divergence from internal valuation cross-checks is structurally justified. The Reverse DCF indicates the market expects a catastrophic deceleration to 2% growth, massively out of step with near-term fundamentals.
We assign a strong-Strong Buy rating based on extreme market pessimism priced into the shares. The valuation strictly anchors to a calibrated 8x EV/Revenue multiple due to negative base cash flows inherent to the pre-profit archetype.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Failure to achieve true free cash flow forces sustained, elevated stock-based compensation (currently 23% of revenue), massively diluting shareholders.
Lower monetization efficiency per user compresses gross profitability, impairing the core unit economics required to offset high infrastructure and developer hosting expenses.
現在:78.1% for the period ended 2025-12-31
警戒条件Falls below 70.0% for any fiscal year
Escalating creator payouts without corresponding monetization leverage widens operating deficits, prolonging unprofitability and delaying the transition to sustainable self-funded growth.
現在:-25.2% for the period ended 2025-12-31
警戒条件Worsens below -35.0% for any fiscal year
Excessive equity grants dilute existing shareholders and obscure underlying structural cash burn, undermining per-share intrinsic value even if platform bookings continue to expand.
現在:23% of revenue as of the 2026-05-10 analysis date
警戒条件Exceeds 25.0% of total revenue for any fiscal year
Failure to expand into older, higher-spending demographics restricts platform monetization potential, leaving heavy R&D investments unamortized and locking the business into deeply negative economic returns.
現在:-37.0% as of the 2026-05-10 analysis date
警戒条件Remains below -45.0% over any trailing twelve-month period
| Persistent SBC Dilution | medium | Monitor | Monitor the threat against the report checkpoints. |
Project revenue, apply a terminal EV/revenue multiple, discount enterprise value, subtract net debt, and divide by diluted shares.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Roblox operates a uniquely dominant immersive metaverse and gaming platform exhibiting extreme top-line revenue momentum. Value realization requires successfully aging up the core demographic, introducing high-margin immersive advertising, and achieving structural operating leverage over fixed infrastructure costs.
Warning level: Falls below 70.0% for any fiscal year. Lower monetization efficiency per user compresses gross profitability, impairing the core unit economics required to offset high infrastructure and developer hosting expenses.
Warning level: Worsens below -35.0% for any fiscal year. Escalating creator payouts without corresponding monetization leverage widens operating deficits, prolonging unprofitability and delaying the transition to sustainable self-funded growth.
Warning level: Exceeds 25.0% of total revenue for any fiscal year. Excessive equity grants dilute existing shareholders and obscure underlying structural cash burn, undermining per-share intrinsic value even if platform bookings continue to expand.
Warning level: Remains below -45.0% over any trailing twelve-month period. Failure to expand into older, higher-spending demographics restricts platform monetization potential, leaving heavy R&D investments unamortized and locking the business into deeply negative economic returns.
| マージン |
|---|
| RBLX | Roblox Corporation | $30.0B | -34.6x | 5.7x | -29.1x | — | — |
| EA | Electronic Arts Inc. | 20.5x | 6.7x | 32.8x | 13.5% | 27.0% | |
| TTWO | Take-Two Interactive Software Inc. | 27.7x | 6.2x | 51.0x | -86.2% | -2.0% | |
| GOOGL | Alphabet Inc. | 27.7x | 11.5x | 29.9x | 38.9% | 36.1% | |
| GOOG | Alphabet Inc. Class C | 27.4x | 11.4x | 29.6x | 38.9% | 36.1% | |
| META | Meta Platforms Inc. | 16.8x | 7.2x | 14.2x | 32.9% | 40.6% |
