investorscraft@gmail.com

Intrinsic Value of Roku, Inc. (ROKU)

Previous Close$88.99
Intrinsic Value
Upside potential
Previous Close
$88.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Roku, Inc. operates as a leading player in the digital streaming and connected TV ecosystem, providing a platform that aggregates content from various streaming services. The company generates revenue primarily through advertising on its Roku Channel, device sales, and licensing its operating system to third-party TV manufacturers. Roku’s open-platform approach differentiates it from competitors, enabling partnerships with major content providers and advertisers while maintaining a hardware-agnostic strategy. The company holds a strong position in the U.S. streaming market, competing with tech giants like Amazon, Google, and Apple, but its focus on neutrality and user experience has helped it carve out a loyal customer base. Roku’s expansion into international markets and its investments in original content and ad-tech capabilities further strengthen its long-term growth potential in the rapidly evolving streaming industry.

Revenue Profitability And Efficiency

Roku reported revenue of $4.11 billion for FY 2024, reflecting its strong advertising-driven model, though net income remained negative at -$129.4 million. The company’s operating cash flow of $218 million indicates improving operational efficiency, while modest capital expenditures of -$5.1 million suggest disciplined investment in growth. Despite persistent losses, Roku’s revenue growth underscores its ability to monetize its expanding user base.

Earnings Power And Capital Efficiency

Roku’s diluted EPS of -$0.89 highlights ongoing profitability challenges, but its robust cash position of $2.16 billion provides flexibility to fund growth initiatives. The company’s capital-light model, driven by high-margin advertising revenue, enhances its ability to scale efficiently, though achieving sustained profitability remains a key focus for management.

Balance Sheet And Financial Health

Roku maintains a solid balance sheet with $2.16 billion in cash and equivalents, offset by $591.9 million in total debt. This strong liquidity position supports its ability to navigate competitive pressures and invest in strategic opportunities. The company’s low leverage and healthy cash reserves reduce near-term financial risks.

Growth Trends And Dividend Policy

Roku’s growth is fueled by increasing streaming adoption and advertising demand, though profitability remains elusive. The company does not pay dividends, reinvesting cash flows into platform expansion, content partnerships, and international market penetration. Future growth will depend on scaling its ad-tech capabilities and maintaining user engagement.

Valuation And Market Expectations

Roku’s valuation reflects investor optimism about its long-term potential in the streaming market, despite current profitability challenges. Market expectations hinge on its ability to monetize its platform further and achieve sustainable margins as the industry matures.

Strategic Advantages And Outlook

Roku’s strategic advantages include its neutral platform, strong brand recognition, and leadership in connected TV advertising. The outlook remains positive, contingent on execution in international expansion and ad-tech innovation, though competition and macroeconomic pressures pose risks.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount