Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $57.88B · View financials
Decision snapshot: Exel stock price vs RBLX: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at RBLX's multiple
Needs Revenue / share.
Implied fair value · at Exel's multiple
Needs Exel P/S.
Metric by metric
Where each company leads, and how wide the gap is.
Price unavailable
As of 2025-12-31
Higher is better
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: Exel Latest annual filing · RBLX FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 98% equity / 2% debt · EV / Revenue 11.45x
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
EXEL · implied price per share
Cash flow and years must be positive.
Roblox Corporation · implied price per share
Bear
-$8.04
Base
-$9.46
Bull
-$10.88
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Exel · not enough data.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
—
3.01x
Net debt / EBITDA
Leverage against operating earnings
—
2.94x
Cash and equivalents
Liquid reserves on the balance sheet
—
$3.06B
Total debt
Interest-bearing obligations outstanding
—
$1.19B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Live quote
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
