EN DE

Roku Inc (ROKU) Fair Value & Analysis

Communication Services · US · Market cap $20.8B · ISIN US77543R1023

What is Roku Inc really worth?

RI Roku Inc logo Roku Inc ROKU · US
Price$158.31
Fair Value$14.73
Upside−90.7%
Quality71/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

A solid business, but trading 975% above our fair value of $14.73.

Watch Roku Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +21.6 %/yr)
!Thin margins · 4.1% net margin
!Mixed vs. peers (8/14)
!Narrow moat 44/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range $13.60 – $18.42

Fair value as of: Aug 29, 2026

From 21 valuation models · updated 6 days ago

Share price +7.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($18.42). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Price vs Fair Value (5 years)

$479.50 $38.80 Fair Value $14.73 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range $38.80 – $479.50 · fair‑value band $13.60 – $18.42 · the $158.31 price screens above the $14.73 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Roku Inc (ROKU) currently trades at $158.31, while our model-based Fair Value estimate is $14.73, implying the stock looks roughly 975.3% overvalued today. The Quality Score stands at 71/100 (solid quality), in the Communication Services sector. Bull case: the Growth DCF group reads highest at a median of $95.72 per share, and 0 of the 21 models we run sit above the $158.31 price. Bear case: the Asset-Based group reads lowest at $13.50, and 21 of the 21 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Roku Inc generated revenue of $5.0B at a net margin of 4.1%. Revenue grew 22.4% year over year. It earns a return on equity of 7.8%. The balance sheet holds a net cash position of $715M. Fundamentals as of Aug 29, 2026

Our scenario range runs from $13.60 (bear case) to $18.42 (bull case); at $158.31, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades near its 52-week high and 114% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at −51% fair-value upside, at −91%, ROKU screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.9105 per share, which is 6.2 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $72.45 $107.45 $218.90 76
Residual Income $14.72 $14.37 $12.39 76
Growth DCF $68.82 $118.19 $217.98 75
All 21 models by family
DCF Models
FCF DCF $72.45 $107.45 $218.90 76
Owner Earnings $61.83 $126.12 $261.10 71
5Y Revenue Exit $54.47 $85.09 $148.32 70
5Y EBITDA Exit $45.11 $66.00 $106.21 74
5Y P/E Exit $36.29 $54.95 $78.26 70
10Y Revenue Exit $58.71 $110.60 $146.13 66
10Y EBITDA Exit $53.39 $90.83 $155.34 66
10Y P/E Exit $46.99 $72.18 $111.29 63
Earnings-Based
Graham-Dodd $4.55 $31.76 $44.57 63
Lynch FV $11.39 $16.27 $21.15 61
PEG = 1.0 $11.39 $16.27 $21.15 57
Multiples
P/E Multiple $11.05 $14.73 $18.42 63
P/S Multiple $8.54 $11.38 $14.23 58
P/B Multiple $8.54 $11.38 $14.23 55
EV/EBITDA $34.27 $41.89 $49.50 67
EV/Revenue $44.42 $58.56 $72.70 54
Asset-Based
NCAV (Graham) $10.07 $13.50 $20.14 54
Growth DCF
Growth DCF $68.82 $118.19 $217.98 75
Rev-Margin DCF $54.47 $95.72 $167.92 70
Economic Profit
Residual Income $14.72 $14.37 $12.39 76
Growth Earnings
Growth-Adj P/E $15.01 $21.44 $27.88 67

Widest divergence: Growth DCF ($95.72) versus Asset-Based ($13.50). Highest evidence: FCF DCF (76).

Notify me when ROKU reaches fair value

Put ROKU on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 103.9 as of Jul 12, 2026
P/S ratio 1.94 P/E × margin
EPS (TTM) $1.34 price ÷ EPS = P/E 103.9
Net margin 1.9% FY2025
Return on equity 7.8% TTM
Return on assets (EBIT) −6.0% avg 5y
More key figures
Profitability
Operating margin 4.2% TTM
Growth
Revenue (TTM) $5.0B TTM
Revenue growth (YoY) +22.4% 3y avg +14.9%
EPS growth (YoY) −64.9%
Balance sheet & cash flow
Free cash flow $478M FY2025
Net cash $715M FY2025

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 71/100

Of which business quality 72 · Market factors (momentum, volatility) 73

Profitability 47
Margins and returns on capital today
Quality Growth 77
Are margins and returns improving?
Cashflow 74
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 20
Calm price path (market factor)
Momentum 92
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 44
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Roku, Inc., together with its subsidiaries, operates a TV streaming platform in the United States and internationally. The company operates in two segments, Platform and Devices. Its streaming platform allows users to find and access TV shows, movies, news, sports, and others, as well as offers digital advertising services.

Full company description

Roku, Inc., together with its subsidiaries, operates a TV streaming platform in the United States and internationally. The company operates in two segments, Platform and Devices. Its streaming platform allows users to find and access TV shows, movies, news, sports, and others, as well as offers digital advertising services. The company also sells streaming players, Roku-branded TVs, smart home products and services, audio products, and related accessories. Roku, Inc. was incorporated in 2002 and is headquartered in San Jose, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Roku Inc reported revenue of $4.7B in FY2025 versus $2.8B in FY2021, a compound +14.4%/yr. Reported net income was $88.4M in FY2025, compounding −22.3%/yr from FY2021.

Growth Quality 90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$4.7B
Latest YoY
+15.2%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.9%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.6%
Avg. revenue growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+30.9%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
−19.3% (−19.3 + 0.0)
Revenue +14.4%/yr
FY21 $2.8B
FY22 $3.1B
FY23 $3.5B
FY24 $4.1B
FY25 $4.7B
Net income −22.3%/yr
FY21 $242M
FY22 −$498M
FY23 −$710M
FY24 −$129M
FY25 $88.4M

ROKU screens 975% overvalued. Compare with Netflix, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Roku Inc Fair Value". https://www.fairvalue-calculator.com/stock/ROKU

Peer Group

Entertainment · 253 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 71 · Top 25%
Fair Value upside −91% · Bottom 25%
Return on equity (TTM) 8% · Above median
Return on assets 2% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 4% · Above median
Revenue growth 22% · Top 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Entertainment median · lower = cheaper

P/E (TTM) 103.9× · Pricier than 75% of peers
P/B 7.83× · Pricier than 75% of peers
P/S (TTM) 4.19× · Pricier than 75% of peers
P/FCF 43.5× · Pricier than 75% of peers
EV/EBITDA 49.3× · Pricier than 75% of peers
PEG 1.00× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 7
FUTURE100 · sector 15
PAST31 · sector 0
HEALTH99 · sector 98
DIVIDEND0 · sector 41

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc NFLX $81.72 $49.35 −40%
The Walt Disney Company DIS $103.50 $80.62 −22%
Warner Bros. Discovery, Inc WBD $27.65 $9.03 −67%
Live Nation Entertainment, Inc LYV $182.02 $59.97 −67%
Universal Music Group UMG €14.73 €14.78 +0%
TKO Group TKO $189.42 $47.75 −75%
Formula One Group FWONK $102.02 $35.21 −65%
Fox Corporation FOXA $68.42 $206.81 +202%
News Corporation NWS A$46.55 A$20.41 −56%
Warner Music Group WMG $24.79 $12.10 −51%

Compare Roku Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Roku Inc (ROKU) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of $14.73 versus a price of $158.31, about −91% upside (overvalued).
What is the fair value of ROKU?
Our model-based fair value for Roku Inc is $14.73 (as of Aug 29, 2026), built from audited fundamentals. The current price: $158.31.
What is the quality score of ROKU?
Roku Inc has a Quality Score of 71/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Roku Inc (ROKU)?
Roku Inc reported trailing-twelve-month revenue of about $5.0B (latest available figure, as of Aug 29, 2026).
What is the net profit margin of ROKU?
The net profit margin of Roku Inc is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Roku Inc in the live analysis

One click puts Roku Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.