Previous Close | $88.99 |
Intrinsic Value | $31.07 |
Upside potential | -65% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |