FUBO - fuboTV Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$39.00
DETAILS
HIGH:
$42.00
LOW:
$36.00
MEDIAN:
$39.00
CONSENSUS:
$39.00
UPSIDE:
305.62%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Revenue | 2,722.1 | 1,622.8 | 1,368.2 | 1,008.7 | 638.4 | 217.7 | 4.3 | 0 | 0.0 | 0.0 | 1.0 | 0.8 | 1.2 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 2,419.3 | 1,418.9 | 1,282.1 | 1,049.8 | 648.8 | 233.8 | 0 | 8.2 | 0.0 | 0.0 | 0.8 | 0.6 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 302.8 | 203.9 | 86.1 | (41.1) | (10.4) | (16.0) | 4.3 | (8.2) | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | (0.0) | 0 | (0.0) | (0.0) |
| Operating Expenses | |||||||||||||||||
| R&D Expenses | 72.5 | 80.0 | 67.7 | 69.3 | 55.4 | 30.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 314.5 | 277.6 | 271.3 | 264.8 | 224.8 | 140.8 | 13.8 | 6.7 | 1.2 | 0.8 | 2.9 | 2.4 | 0.1 | 0.1 | 0.3 | 0.2 | 0.4 |
| Other Expenses | (12.2) | 42.4 | 36.5 | 36.7 | 37.7 | 292.9 | 29.4 | 8.2 | (0.0) | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 374.7 | 399.9 | 375.5 | 370.8 | 317.8 | 463.9 | 43.2 | 15.0 | 1.2 | 1.2 | 3.2 | 2.5 | 0.1 | 0.1 | 0.3 | 0.2 | 0.4 |
| Operating Income | |||||||||||||||||
| Operating Income | (71.9) | (196.0) | (289.4) | (411.9) | (328.3) | (479.9) | (38.9) | (15.0) | (1.1) | (1.2) | (3.0) | (2.3) | (0.4) | (0.1) | (0.3) | (0.2) | (0.4) |
| Interest Expense | 15.3 | 20.9 | 16.3 | 16.7 | 28.4 | 18.6 | 2.1 | 2.7 | 0.9 | 0.2 | 0.9 | 0.0 | 0.0 | 0 | 0 | 0 | 0 |
| Interest Income | 12.7 | 7.2 | 11.0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||
| EBITDA | 216.6 | (113.7) | (238.1) | (370.2) | (287.5) | (545.8) | (20.4) | (4.3) | 11.4 | (9.7) | (7.3) | (2.3) | (0.4) | (0.1) | (0.3) | (0.2) | (0.4) |
| EBIT | 158.4 | (156.3) | (277.7) | (410.0) | (326.1) | (590.4) | (41.3) | (12.6) | 11.4 | (9.7) | (6.7) | (2.3) | (0.4) | (0.1) | (0.3) | (0.2) | (0.4) |
| Income Before Tax | 144.5 | (177.1) | (294.0) | (426.7) | (354.5) | (609.1) | (43.4) | (15.2) | 10.5 | (9.9) | (7.6) | (2.7) | (0.4) | (0.1) | (0.3) | (0.2) | (0.4) |
| Income Tax Expense | 2.0 | 0.7 | (0.9) | (1.7) | (2.7) | (9.7) | (5.3) | (2.1) | 0 | 0.2 | 0 | (0.0) | (0.0) | 0 | 0 | 0 | 0 |
| Net Income | 155.6 | (172.3) | (287.5) | (561.5) | (382.8) | (570.3) | (34.4) | (10.6) | 10.5 | (10.1) | (7.6) | (2.6) | (0.4) | (0.1) | (0.3) | (0.2) | (0.4) |
| Per Share Data | |||||||||||||||||
| EPS (Basic) | -0.24 | -6.48 | -12.48 | -36.96 | -33.36 | -12.82 | -1.57 | -7076782.08 | 7.12 | -8907.96 | -24285.26 | -12334.42 | -12799838453.76 | -4263656693.76 | -9399549173.76 | -8957952000.00 | -8957952000.00 |
| EPS (Diluted) | -0.24 | -6.48 | -12.48 | -36.96 | -33.36 | -12.82 | -1.57 | -7076782.08 | 0.74 | -8907.96 | -24285.26 | -12334.42 | -12799838453.76 | -4263656693.76 | -9399549173.76 | -8957952000.00 | -8957952000.00 |
| Shares Outstanding | 29.1 | 26.6 | 23.0 | 15.2 | 11.5 | 44.5 | 22.3 | 12.9 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||
| Cash & Cash Equivalents | 452.4 | 161.4 | 245.3 | 337.1 | 371.0 | 134.9 | 7.6 | 0.0 | 0.1 | 0.1 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 111.3 | 71.1 | 80.3 | 44.0 | 34.3 | 17.5 | 8.9 | 0 | 0 | 0.0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 |
| Other Current Assets | 419.1 | 41.5 | 21.3 | 18.2 | 20.0 | 0 | (0.0) | 0 | 0 | 0.0 |
| Total Current Assets | 982.8 | 274.0 | 386.8 | 436.9 | 428.5 | 156.7 | 18.0 | 0.0 | 0.1 | 0.1 |
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment | 39.7 | 37.9 | 40.7 | 40.9 | 39.8 | 6.4 | 3.9 | 0.0 | 0.0 | 0 |
| Goodwill | 2,614.2 | 615.4 | 622.8 | 618.5 | 619.6 | 478.4 | 227.8 | 150.0 | 0 | 0 |
| Intangible Assets | 435.7 | 133.7 | 158.4 | 171.8 | 203.6 | 216.4 | 116.6 | 136.1 | 0.0 | 0 |
| Long-Term Investments | 6.1 | 6.1 | 6.1 | 6.1 | 5.1 | 0 | 2.0 | (35) | 0 | 0 |
| Other Non-Current Assets | 16.4 | 10.2 | 17.8 | 3.5 | 73.2 | 1.4 | 0.0 | 0.0 | (0.0) | 0 |
| Total Non-Current Assets | 3,112.2 | 803.4 | 845.9 | 840.9 | 941.3 | 702.6 | 350.3 | 286.1 | 0.0 | 0 |
| Total Assets | 4,095.0 | 1,077.4 | 1,232.6 | 1,277.8 | 1,369.8 | 859.3 | 368.2 | 286.1 | 0.1 | 0.1 |
| Current Liabilities | ||||||||||
| Account Payables | 56.1 | 67.8 | 74.3 | 67.0 | 55.8 | 31.2 | 36.4 | 2.5 | 0 | 0.0 |
| Short-Term Debt | 373.9 | 8.1 | 7.9 | 7.7 | 8.8 | 28.8 | 5.8 | 5.7 | 0.6 | 0.6 |
| Deferred Revenue | 94.1 | 98.4 | 90.2 | 65.4 | 44.3 | 17.4 | 0 | 1.3 | 0.1 | 0.1 |
| Other Current Liabilities | 639.6 | 336.0 | 19.6 | 32.6 | 9.3 | 22.7 | 3.4 | 7.4 | 2.1 | 13.5 |
| Total Current Liabilities | 1,163.7 | 515.3 | 517.3 | 438.8 | 337.3 | 227.3 | 67.4 | 18.6 | 3.2 | 14.4 |
| Non-Current Liabilities | ||||||||||
| Long-Term Debt | 265.4 | 332.4 | 391.7 | 394.1 | 316.4 | 0 | 44.0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 1.4 | 0 | 0 | 0.8 | 2.4 | 5.1 | 30.9 | 35 | 0 | 0 |
| Other Non-Current Liabilities | (17.5) | 16.0 | 1.6 | 1.6 | 11.1 | 0.1 | 0.0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 280.3 | 381.3 | 431.5 | 435.7 | 361.6 | 9.1 | 77.6 | 35 | 0 | 0 |
| Total Liabilities | 1,444.0 | 896.6 | 948.8 | 874.4 | 698.9 | 236.4 | 145.0 | 53.6 | 3.2 | 14.4 |
| Stockholders' Equity | ||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 |
| Retained Earnings | (6.0) | (2,017.8) | (1,845.5) | (1,558.1) | (1,009.3) | (626.5) | (56.1) | (21.8) | (11.2) | (21.7) |
| Accumulated Other Comprehensive Income | (0.2) | (4.9) | 4.2 | (0.6) | 0.2 | 0 | (0.8) | (0.0) | 0 | (0.0) |
| Total Stockholders' Equity | 275.5 | 196.4 | 295.6 | 413.3 | 682.1 | 634.0 | 200.6 | 232.6 | (3.1) | (14.3) |
| Total Liabilities & Equity | 4,095.0 | 1,077.4 | 1,232.6 | 1,277.8 | 1,369.8 | 859.3 | 368.2 | 286.1 | 0.1 | 0.1 |
| Debt Metrics | ||||||||||
| Total Debt | 670.3 | 378.4 | 443.0 | 442.8 | 360.6 | 33.5 | 53.3 | 5.3 | 0.6 | 0.6 |
| Net Debt | 217.9 | 217.0 | 197.7 | 105.7 | (10.3) | (101.4) | 45.7 | 5.3 | 0.6 | 0.5 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Net Income | (156.3) | (177.8) | (293.1) | (425.0) | (351.8) | (599.4) | (38.1) | (13.1) | 10.5 | (10.1) |
| Depreciation & Amortization | 0 | 42.5 | 39.6 | 39.8 | 38.6 | 44.7 | 21.0 | 8.2 | 188,000 | 0.0 |
| Stock-Based Compensation | 0 | 42.5 | 51.2 | 52.5 | 53.1 | 50.7 | 1.1 | 3.8 | 0.4 | 0.3 |
| Change in Working Capital | (2.0) | 43.1 | 28.6 | 39.3 | 76.4 | (5.8) | 11.8 | 0.6 | 0.2 | 0.6 |
| Other Non-Cash Items | (8.1) | (30.1) | (2.9) | (21.6) | (6.3) | 370.5 | 11.3 | 5.4 | (188,011.3) | 0.1 |
| Operating Cash Flow | (166.4) | (79.5) | (177.6) | (316.7) | (192.6) | (149.0) | 1.7 | (3.2) | (0.6) | (0.6) |
| Investing Activities | ||||||||||
| Capital Expenditure | 0 | (15.8) | (1.1) | (6.0) | (13.5) | (0.2) | (0.4) | 0 | (0.0) | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | (22.9) | 8.8 | 2.0 | 211.5 | 0 | 0.2 |
| Purchases of Investments | 0 | 0 | (3.5) | (100) | 0 | 0 | (1) | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 100 | 0 | 0 | 0.7 | 0 | 0 | 0 |
| Other Investing Activities | 0 | (13.1) | (20.8) | (6.4) | (39.8) | (10.0) | 0.1 | 0 | (0.0) | 180,000 |
| Investing Cash Flow | 0 | (15.8) | (25.4) | (12.4) | (76.2) | (1.5) | 1.5 | 211.5 | (0.0) | 0.2 |
| Financing Activities | ||||||||||
| Net Debt Issuance | 0 | (27.0) | (3.8) | (1.7) | 364.7 | (2.7) | 0.0 | (0.0) | 0.4 | (0.2) |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 166.4 | (4.9) | (1.9) | 5.8 | 6.8 | 3.5 | 0.3 | 0 | 0 | 0.4 |
| Financing Cash Flow | 166.4 | 11.5 | 111.2 | 296.3 | 512.0 | 279.1 | 4.4 | 3.1 | 0.6 | 0.5 |
| Cash Position | ||||||||||
| Net Change in Cash | 284.8 | (83.8) | (91.8) | (32.9) | 243.2 | 128.6 | 7.6 | (0.0) | 0 | 0.1 |
| Cash at Beginning | 167.6 | 251.4 | 343.2 | 376.1 | 136.2 | 7.6 | 0.0 | 0.1 | 0.1 | 0.0 |
| Cash at End | 452.4 | 167.6 | 251.4 | 343.2 | 379.4 | 136.2 | 7.6 | 0.0 | 0.1 | 0.1 |
| Free Cash Flow | (166.4) | (95.3) | (178.7) | (322.7) | (206.1) | (149.2) | 1.3 | (3.2) | (0.6) | (0.6) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | 2,722.1 | 1,622.8 | 1,368.2 | 1,008.7 | 638.4 | 217.7 | 4.3 | 0 | 0.0 | 0.0 | 1.0 | 0.8 | 1.2 | 0 | 0 | 0 | 0 |
| Gross Profit | 302.8 | 203.9 | 86.1 | (41.1) | (10.4) | (16.0) | 4.3 | (8.2) | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | (0.0) | 0 | (0.0) | (0.0) |
| Operating Income | (71.9) | (196.0) | (289.4) | (411.9) | (328.3) | (479.9) | (38.9) | (15.0) | (1.1) | (1.2) | (3.0) | (2.3) | (0.4) | (0.1) | (0.3) | (0.2) | (0.4) |
| Net Income | 155.6 | (172.3) | (287.5) | (561.5) | (382.8) | (570.3) | (34.4) | (10.6) | 10.5 | (10.1) | (7.6) | (2.6) | (0.4) | (0.1) | (0.3) | (0.2) | (0.4) |
| EPS (Diluted) | -0.24 | -6.48 | -12.48 | -36.96 | -33.36 | -12.82 | -1.57 | -7076782.08 | 0.74 | -8907.96 | -24285.26 | -12334.42 | -12799838453.76 | -4263656693.76 | -9399549173.76 | -8957952000.00 | -8957952000.00 |
| Balance Sheet | |||||||||||||||||
| Cash & Equivalents | 452.4 | 161.4 | 245.3 | 337.1 | 371.0 | 134.9 | 7.6 | 0.0 | 0.1 | 0.1 | |||||||
| Total Assets | 4,095.0 | 1,077.4 | 1,232.6 | 1,277.8 | 1,369.8 | 859.3 | 368.2 | 286.1 | 0.1 | 0.1 | |||||||
| Total Debt | 670.3 | 378.4 | 443.0 | 442.8 | 360.6 | 33.5 | 53.3 | 5.3 | 0.6 | 0.6 | |||||||
| Stockholders' Equity | 275.5 | 196.4 | 295.6 | 413.3 | 682.1 | 634.0 | 200.6 | 232.6 | (3.1) | (14.3) | |||||||
| Cash Flow | |||||||||||||||||
| Operating Cash Flow | (166.4) | (79.5) | (177.6) | (316.7) | (192.6) | (149.0) | 1.7 | (3.2) | (0.6) | (0.6) | |||||||
| Capital Expenditure | 0 | (15.8) | (1.1) | (6.0) | (13.5) | (0.2) | (0.4) | 0 | (0.0) | 0 | |||||||
| Free Cash Flow | (166.4) | (95.3) | (178.7) | (322.7) | (206.1) | (149.2) | 1.3 | (3.2) | (0.6) | (0.6) | |||||||