According to Roku's Q4 and full-year 2025 shareholder letter, Roku is the #1 TV streaming platform by hours streamed in the U.S., Canada and Mexico, has more than 90 million logged-in streaming households globally, and The Roku Channel ranks as the #2 free, ad-supported streaming app in the U.S., second only to YouTube, on Nielsen's The Gauge report. As reported by Fox Business, the deal announcement described Roku as reaching more than half of all U.S. broadband households.
Per Stock Analysis data, ROKU closed at $152.67 on September 28, 2026, for a market capitalization of $22.66 billion and an enterprise value of $20.58 billion. Its revenue mix ties it closely to advertising budgets: advertising contributed $672.8 million of the $1,221.0 million in Platform revenue in Q2 2026, according to the Q2 2026 shareholder letter. Since June 2026, the price has followed the value of Fox's offer more than quarterly results.
Fox Deal Terms: $96 Cash Plus 0.9693 FOXA Shares per ROKU Share
According to Fox Corporation's announcement, the offer was valued at $160.00 per Roku share, or about $22 billion in enterprise value, using a reference price of $66.03 for Fox Class A stock (its 10-day volume-weighted average price as of June 10, 2026).
Roku shareholders are expected to own about 27% of the combined company, closing is expected in the first half of calendar 2027, and founder Anthony Wood and associated entities holding a majority of Roku's voting power agreed to vote in favor.
For any Roku stock forecast, the key detail is that the stock portion floats. Per the joint proxy statement/prospectus filed with the SEC, the 0.9693 exchange ratio will not be adjusted for moves in Fox's share price, and Roku's deal committee chose not to seek a collar.
The same filing shows that between June 11 and August 27, 2026, Fox Class A closed between $48.79 and $70.33, which put the implied value of the offer anywhere from about $143.29 to $164.17 per Roku share.
Deal metric | Value | Source |
|---|
Cash per ROKU share | $96.00 | Fox Corporation announcement |
FOXA shares per ROKU share | 0.9693 (fixed, no collar) | Joint proxy statement |
Headline value at the $66.03 FOXA reference price | $160.00 | Fox Corporation announcement |
ROKU unaffected close, June 11, 2026 | $119.64 | Joint proxy statement |
Implied offer value, August 27, 2026 | $161.16 | Joint proxy statement |
FOXA close, September 28, 2026 | $63.06 | Stock Analysis |
Implied offer value at the September 28 FOXA close | About $157.12 | Calculated: $96.00 + 0.9693 x $63.06 |
ROKU close, September 28, 2026 | $152.67 | Stock Analysis |
Per the proxy, the offer's implied value at signing represented a premium of about 34% to Roku's unaffected close of $119.64, about 26% to its 30-day volume-weighted average price, and about 21% to its highest close of the prior 12 months, all measured as of June 11, 2026.
The filing also sets termination fees: Fox would owe Roku about $1.2 billion in specified regulatory failure cases, and either side may owe about $866 million in certain other cases, such as accepting a superior proposal. The termination date is June 14, 2027, extendable to March 14, 2028 while approvals are pending.
According to the Q2 2026 shareholder letter, total net revenue rose 22% year over year to $1,354.7 million, Platform revenue grew 25% to $1,221.0 million, and Platform gross margin widened 2.0 points to 53.0%. Subscription revenue rose 26% to $548.2 million. Net income reached a record $164.2 million, versus $10.5 million a year earlier, and trailing 12-month free cash flow hit a record $704.1 million.
$ millions | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 |
|---|
Platform revenue | 975.5 | 1,064.6 | 1,224.0 | 1,131.2 | 1,221.0 |
Total net revenue | 1,111.0 | 1,210.6 | 1,394.9 | 1,248.9 | 1,354.7 |
Net income | 10.5 | 24.8 | 80.5 | 85.7 | 164.2 |
Adjusted EBITDA (non-GAAP) | 78.2 | 116.9 | 169.4 | 148.4 | 254.3 |
Adjusted EBITDA margin | 7.0% | 9.7% | 12.1% | 11.9% | 18.8% |
Full-year 2025 points the same way, per Roku's Q4 and full-year 2025 letter:
$ millions | FY2024 | FY2025 | Change |
|---|
Total net revenue | 4,112.9 | 4,737.3 | +15% |
Platform revenue | 3,522.8 | 4,144.9 | +18% |
Income (loss) from operations | (218.2) | (5.6) | Loss narrowed |
Net income (loss) | (129.4) | 88.4 | Turned positive |
Adjusted EBITDA (non-GAAP) | 260.2 | 420.5 | +62% |
Free cash flow (non-GAAP) | 203.2 | 483.6 | +138% |
That letter guided to 2026 revenue of about $5.5 billion and net income of about $325 million; Roku booked $249.9 million of net income in the first half alone, per the Q2 letter, which also says Roku will not provide an outlook or host calls while the deal is pending.
ROKU Valuation: 66x Trailing Earnings vs Netflix and Fox
ROKU is priced well above its would-be acquirer and Netflix on standard multiples, per Stock Analysis statistics pages for Roku, Netflix and Fox (September 28, 2026 close).
Metric | ROKU | NFLX | FOXA |
|---|
Share price | $152.67 | $69.23 | $63.06 |
Market cap | $22.66B | $288.27B | $26.59B |
Trailing P/E | 65.67 | 21.81 | 16.42 |
Forward P/E | 49.56 | 20.00 | 10.63 |
Price/book (PBV) | 8.02 | 9.56 | 2.28 |
Price/sales | 4.35 | 5.96 | 1.55 |
EV/EBITDA | 35.54 | 20.09 | 7.72 |
PEG ratio | 165.19 | 0.94 | 1.11 |
Roku's trailing P/E is inflated by how recently it turned profitable (2025 net income was $88.4 million), and its triple-digit PEG adds little to the comparison. On price/book, ROKU's 8.02 sits below Netflix's 9.56 but far above Fox's 2.28.
For a sector check, Roku's adviser Qatalyst Partners used these peer multiples (June 12, 2026 prices), per the merger proxy:
Company | Peer group | CY2026E EV/EBITDA |
|---|
Alphabet | Consumer ad-driven | 19.2x |
Meta Platforms | Consumer ad-driven | 10.3x |
Pinterest | Consumer ad-driven | 8.3x |
Snap | Consumer ad-driven | 8.2x |
Spotify | Streaming subscription | 25.1x |
Netflix | Streaming subscription | 20.4x |
AppLovin | Ad tech | 24.3x |
Magnite | Ad tech | 10.3x |
The Trade Desk | Ad tech | 6.3x |
Qatalyst selected a representative range of 15.0x to 25.0x and applied it to Roku's 2026 estimated EBITDA, which implied about $84.00 to $128.89 per share using Roku management's projections and about $82.59 to $126.55 using analyst consensus.
Its standalone discounted cash flow analysis, which used discount rates of 12.5% to 18.0% and terminal multiples of 10.0x to 15.0x next-12-month EBITDA, implied about $112.68 to $176.99 per share. The proxy notes no single range is Qatalyst's view of Roku's actual value.
Putting it together, ROKU’s $152.67 close sits above the $84.00 to $128.89 range implied by the peer-multiple analysis and in the upper half of the standalone DCF range, while its trailing P/E is roughly three times Netflix’s.
Roku Analyst Price Targets: $150 to $205 Range, $162.33 Average
Stock Analysis lists 12-month ROKU price targets from 27 analysts in S&P Global data, with estimates ranging from $150 to $205.
Their ratings shifted sharply after the deal was announced: the same data shows 20 of 29 analysts at Strong Buy in May 2026 and 20 of 27 at Hold by September 2026, leaving a neutral consensus. A median equal to the $160 headline offer suggests analysts are anchoring on the deal. These are third-party estimates, not a statement of where the stock will trade.
Roku Bull Thesis: A Mostly Cash Offer and a Business That Now Makes Money
The bull case starts with the offer's structure. The $96.00 cash portion does not move with markets and made up roughly 61% of the implied offer value at September 28 prices. If regulators block the deal, the $1.2 billion fee owed in the specified regulatory cases would go to Roku's balance sheet, though it would not replace the premium.
Per Fox Corporation's announcement, Roku holders would own about 27% of the combined company, and Fox targets about $400 million of run-rate cost synergies and expects the deal to be accretive to free cash flow per share by the second full year after closing.
The standalone business is also stronger. Per the Q2 2026 letter, advertising gross margin rose to 62.4% from 56.0% a year earlier, Q2 political advertising on the platform exceeded the comparable quarter of the 2024 presidential cycle, and the new Roku Home Screen, its biggest update in more than a decade, completed its U.S. rollout early in the third quarter.
Management's April 2026 standalone projections, disclosed in the proxy and not public guidance, assumed Platform revenue growth of about 18% a year from 2025 to 2030:
$ millions (management projections) | CY2027E | CY2028E | CY2029E | CY2030E |
|---|
Revenue | 6,603 | 7,793 | 8,925 | 10,476 |
Adjusted EBITDA (non-GAAP) | 950 | 1,358 | 1,708 | 2,275 |
Free cash flow (non-GAAP) | 1,000 | 1,354 | 1,681 | 1,887 |
The proxy cautions that actual results likely will differ, possibly materially, from these projections.
Roku Bear Thesis: DOJ Scrutiny, a Floating Stock Component and a Rich Multiple
The bear case centers on deal risk. According to Fox Corporation's September 9, 2026 Form 8-K, both companies received a Second Request from the U.S. Department of Justice on September 8, 2026, which extends the antitrust waiting period until 30 days after both substantially comply.
Fox said it still expects the deal to close in the first half of 2027. As reported by The Desk, analysts and competitors have questioned whether Fox-owned services could receive preferential placement or advertising advantages on Roku's platform, while Fox CEO Lachlan Murdoch said "our expectation is fully that you keep the services separate."
If the deal fails, the proxy's reference points (the $119.64 unaffected close and the $128.89 top of the peer range) sit well below the $152.67 close.
Even if it closes, the stock component carries market risk. Fox Class A closed at $63.06 on September 28, 2026, per Stock Analysis, below the $66.03 reference price, which is why the implied offer value was about $157 rather than $160.
Fox is also a lower-multiple business, at 7.72x EV/EBITDA versus Roku's 35.54x on the same data, and it expects pro forma net leverage of about 2.8x at closing (including 50% credit for synergies), backed by $12.0 billion of committed bridge financing, per its announcement.
There are soft spots too. Per the Q2 2026 letter, subscription gross margin fell to 41.4% from 44.9% a year earlier, Devices revenue declined 1%, and streaming hours grew 7%, well below the 25% growth in Platform revenue.
Key Risks for ROKU Stock Through the Deal Timeline
Antitrust: beyond the Second Request, the proxy notes the FTC, the DOJ or a state could still seek to block the deal or require divestitures.
Timing: termination-date extensions to March 14, 2028 would delay the cash consideration.
Fox share price: each $1.00 move in Fox Class A changes the offer's value by about $0.97 per Roku share.
Votes: both companies hold special meetings on October 14, 2026, per the proxy; Fox Class B holders must approve the share issuance.
Ad cycle: the Q2 2026 letter notes political ad spend is weighted toward the back half of the year ahead of Election Day, so some 2026 strength is election-driven.
Visibility: no company outlook or earnings calls while the deal is pending, per the Q2 2026 letter.
Competition: The Roku Channel trails YouTube in ad-supported viewing, per the Q4 2025 letter.
Three Paths for the Roku Stock Forecast: Close, Delay or Break
The Roku stock forecast is easier to read as three paths, each with reference points from the filings. None is a prediction.
Path | What ROKU holders receive or face | Reference points from the sources above |
|---|
Deal closes on schedule (first half of 2027) | $96.00 in cash plus 0.9693 of a FOXA share per Roku share | About $157.12 at the September 28 FOXA close; $143.29 to $164.17 across June 11 to August 27 FOXA prices |
Deal is delayed | The same consideration, received later, with longer exposure to Fox's share price | Termination date June 14, 2027, extendable to March 14, 2028 |
Deal is blocked or terminated | ROKU trades again on standalone value; Fox owes Roku about $1.2 billion in specified regulatory cases | Unaffected close $119.64; peer-multiple range $84.00 to $128.89; standalone DCF $112.68 to $176.99 |
What decides the path: the DOJ review, Fox's share price until closing, and whether Roku's standalone growth would justify a higher multiple than it carried before the offer.
This article is for education and information only and is not investment advice. Investment decisions are your own after doing your own research.
Sources