Roku Inc
NASDAQ:ROKU

Watchlist Manager
Roku Inc Logo
Roku Inc
NASDAQ:ROKU
Watchlist
Price: 104.26 USD -2.77%
Market Cap: $15.4B

Relative Value

The Relative Value of one ROKU stock under the Base Case scenario is 62.43 USD. Compared to the current market price of 104.26 USD, Roku Inc is Overvalued by 40%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ROKU Relative Value
Base Case
62.43 USD
Overvaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ROKU Competitors Multiples
Roku Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Roku Inc
NASDAQ:ROKU
15.7B USD 3.4 -556.8 -164.2 -118.3
US
Netflix Inc
NASDAQ:NFLX
386.7B USD 8.7 35.9 13.2 29.9
US
Walt Disney Co
NYSE:DIS
203.2B USD 2.2 16.4 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
105.2B USD 5.3 63.9 33.1 34.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.2B USD 1.9 145 5.1 57
NL
Universal Music Group NV
AEX:UMG
38.2B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9.1 173.1 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.1B USD 1.3 101.2 16.6 24.5
CN
Tencent Music Entertainment Group
NYSE:TME
25.4B USD 5.7 16.6 119.3 119.3
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.4 44 15.1 21.2
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.5 -12
P/E Multiple
Earnings Growth PEG
US
Roku Inc
NASDAQ:ROKU
Average P/E: 67
Negative Multiple: -556.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
35.9
22%
1.6
US
Walt Disney Co
NYSE:DIS
16.4
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
63.9
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
145
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
173.1
423%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
101.2
7%
14.5
CN
Tencent Music Entertainment Group
NYSE:TME
16.6
22%
0.8
US
Warner Music Group Corp
NASDAQ:WMG
44
40%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.8
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Roku Inc
NASDAQ:ROKU
Average EV/EBITDA: 28
Negative Multiple: -164.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.2
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.1
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.6
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
119.3
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Roku Inc
NASDAQ:ROKU
Average EV/EBIT: 39.3
Negative Multiple: -118.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.9
21%
1.4
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
34.9
42%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
57
57%
1
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.9
34%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.5
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
119.3
23%
5.2
US
Warner Music Group Corp
NASDAQ:WMG
21.2
19%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A