fuboTV Inc. (FUBO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-38522.1%

-$2,966.19

vs $7.72 price

Levered DCF

-$869.20

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

1.6

Distress zone

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	5.65×	-2.33×	-3.06×	-0.56×	-5.58×	-26.21×	-68.06×	-34.18×
P/B	3.19×	2.05×	2.97×	0.77×	3.13×	23.58×	11.87×	5.07×
P/S	0.32×	0.25×	0.64×	0.31×	3.34×	68.66×	557.6×	0×
EV / EBITDA	18.47×	-15.07×	-14.54×	-3.47×	-27.54×	-101.59×	-436.56×	-894.97×
Gross margin	11.1%	12.6%	6.3%	-4.1%	-1.6%	-7.4%	100.0%	0.0%
Operating margin	-2.6%	-12.1%	-21.1%	-40.8%	-51.4%	-220.4%	-910.4%	0.0%
Net margin	5.7%	-10.6%	-21.0%	-55.7%	-60.0%	-261.9%	-804.5%	0.0%
Current ratio	0.84×	0.53×	0.75×	1×	1.27×	0.69×	0.27×	0×
Debt / equity	2.43×	1.93×	1.5×	1.07×	0.53×	0.05×	0.27×	0.03×
Interest coverage	-4.7×	-9.4×	-17.77×	-24.71×	-11.57×	-25.75×	-18.86×	-5.64×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	56.5%	-87.7%	-97.3%	-135.8%	-56.1%	-90.0%	-17.1%	-5.2%
Return on invested capital	-2.1%	-34.1%	-39.6%	-48.4%	-31.2%	-71.4%	-11.1%	-4.7%
Return on assets	3.8%	-16.0%	-23.3%	-43.9%	-27.9%	-66.4%	-9.3%	-3.7%
Free cash flow yield	46173.0%	-23.7%	-20.3%	-101.6%	-9.7%	-1.0%	0.1%	-0.3%
Earnings yield	17.7%	-42.8%	-32.7%	-176.8%	-17.9%	-3.8%	-1.4%	-1.0%
Enterprise value	$3.5B	$1.7B	$3.5B	$1.3B	$7.9B	$55.4B	$8.9B	$3.9B
Net debt / EBITDA	1.15×	-1.91×	-0.83×	-0.29×	0.04×	0.19×	-2.24×	-1.21×
Cash conversion cycle (days)	6	-1	0	-7	-12	-19	761	-110