As of April 3, 2026, Fubotv Inc has a Discounted Cash Flow (DCF) derived fair value of $0.00 per share. With the current market price at $9.77, this represents a potential upside of -902.8%.
| Key Metrics | Value |
|---|---|
| DCF Fair Value (5-year) | $0.00 |
| DCF Fair Value (10-year) | $0.00 |
| Potential Upside (5-year) | -574.9% |
| Potential Upside (10-year) | -902.8% |
| Discount Rate (WACC) | 6.8% - 10.1% |
Revenue is projected to grow from $1623 million in 12-2024 to $10072 million by 12-2034, representing a compound annual growth rate of approximately 20.0%.
| Fiscal Year | Revenue (USD millions) | Growth |
|---|---|---|
| 12-2024 | 1623 | 19% |
| 12-2025 | 1712 | 5% |
| 12-2026 | 2315 | 35% |
| 12-2027 | 3036 | 31% |
| 12-2028 | 3776 | 24% |
| 12-2029 | 4607 | 22% |
| 12-2030 | 5519 | 20% |
| 12-2031 | 6577 | 19% |
| 12-2032 | 7625 | 16% |
| 12-2033 | 8831 | 16% |
| 12-2034 | 10072 | 14% |
Net profit margin is expected to improve from -11% in 12-2024 to -10% by 12-2034, driven by operational efficiency and economies of scale.
| Fiscal Year | Net Profit (USD millions) | Profit Margin |
|---|---|---|
| 12-2024 | (178) | -11% |
| 12-2025 | (183) | -11% |
| 12-2026 | (244) | -11% |
| 12-2027 | (315) | -10% |
| 12-2028 | (386) | -10% |
| 12-2029 | (464) | -10% |
| 12-2030 | (554) | -10% |
| 12-2031 | (659) | -10% |
| 12-2032 | (761) | -10% |
| 12-2033 | (880) | -10% |
| 12-2034 | (1,000) | -10% |
with a 5-year average of $4 million. Projected CapEx is expected to maintain at approximately 0% of revenue.
Depreciation is based on an average useful life of 5 years for capital assets.
| Fiscal Year | D&A (USD millions) |
|---|---|
| 12-2025 | 5 |
| 12-2026 | 5 |
| 12-2027 | 7 |
| 12-2028 | 10 |
| 12-2029 | 12 |
| 12-2030 | 15 |
Net working capital is expected to increase gradually, with projected changes affecting free cash flow.
| Components | Average Days |
|---|---|
| Days Receivables | 18 |
| Days Inventory | 0 |
| Days Payables | 274 |
| Fiscal Year | EBITDA | Tax | CapEx | Change in NWC | FCF |
|---|---|---|---|---|---|
| 0M/2025 | 0 | (0) | 0 | 0 | 0 |
| 2026 | (220) | (1) | 9 | 2 | (230) |
| 2027 | (283) | (1) | 12 | 12 | (306) |
| 2028 | (346) | (2) | 15 | 31 | (390) |
| 2029 | (414) | (2) | 18 | 18 | (449) |
| Valuation Method | Fair Price (USD) | Potential Upside |
|---|---|---|
| 5-Year DCF (Growth) | 0.00 | -574.9% |
| 10-Year DCF (Growth) | 0.00 | -902.8% |
| 5-Year DCF (EBITDA) | 0.00 | -100.0% |
| 10-Year DCF (EBITDA) | 0.00 | -100.0% |
Is Fubotv Inc (FUBO) a buy or a sell? Fubotv Inc is definitely a sell. Based on our DCF analysis, Fubotv Inc (FUBO) appears to be overvalued with upside potential of -902.8%. The company's strong projected growth in revenue and profitability, coupled with consistent capital expenditure, supports our positive outlook on its intrinsic value.
Key investment drivers include:
Investors should consider reducing exposure at the current market price of $9.77.