FuboTV Inc. (FUBO) intrinsic value & 10-year financials
FuboTV Inc. (FUBO) has a Graham intrinsic value of $1.77 per share. At $8.00 on Oct 17, 2026, the stock trades 352% above that value. Over the last 10 fiscal years revenue grew 128.3% a year to $1.6B, with an average return on invested capital of -98.7%.
- Graham intrinsic value
- $1.77
- Share price (Oct 17, 2026)
- $8.00
- Price vs Graham value
- 352% above
- Market cap
- $2.6B
- Revenue (FY2024)
- $1.6B
- Revenue growth (10-yr CAGR)
- 128.3%
- ROIC (10-yr avg)
- -98.7%
- Free cash flow (FY2024)
- -$82.2M
FUBO 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $1.6B | -$172.3M | -$0.54 | -$82.2M | -12.1% | -304.1% |
| FY2023 | $1.4B | -$287.5M | -$1.04 | -$178.7M | -21.1% | -319.6% |
| FY2022 | $1.0B | -$561.5M | -$3.08 | -$317.8M | -40.8% | -189.0% |
| FY2021 | $638.4M | -$382.8M | -$2.78 | -$197.7M | -56.3% | -86.8% |
| FY2020 | $217.7M | -$570.3M | -$4.27 | -$149.2M | -220.4% | -142.4% |
| FY2019 | $4.3M | -$114.1M | — | $1.6M | -2653.4% | -62.2% |
| FY2018 | $294.0K | -$10.6M | -$0.79 | — | -5089.5% | -10.9% |
| FY2017 | $41.0K | $10.5M | $0.05 | -$618.0K | -2790.2% | -122.0% |
| FY2016 | $208.0K | -$10.1M | -$0.05 | — | -781.2% | 104.8% |
| FY2015 | $964.1K | -$7.6M | — | — | -315.9% | 145.3% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
FuboTV Inc. is a consistent compounder, expanding top-line revenue at 128.3% annually over the past decade.
FuboTV Inc. has historically struggled to out-earn its cost of capital, averaging just -18.2% ROIC.
FuboTV Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, FuboTV Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $1.77 per share.