Robinhood Markets, Inc. (HOOD) Stock Analysis — Fair Value, Risk & Moat Rating
NMS · Financial Services · Capital Markets
Is Robinhood Markets, Inc. a safe investment right now?
Robinhood Markets, Inc.'s Altman Z-Score of 2.88 places it in the gray zone. Our DCF model estimates intrinsic value at $55.94, suggesting the stock is overvalued by 63%. Moat rating: 2.3/5 stars.
Could Robinhood Markets, Inc. go bankrupt? Altman Z-Score analysis
Z-Score of 2.88 places the company in the gray zone (1.8-3.0), warranting closer scrutiny.
- Below 1.8 — Distress Zone (high bankruptcy risk)
- 1.8 to 3.0 — Gray Zone (elevated uncertainty)
- Above 3.0 — Safe Zone (financially healthy)
What drives HOOD's Z-Score?
| Component | Formula | Value | Weight | Contribution |
|---|---|---|---|---|
| A · Working Capital / Total Assets | WC / TA | 0.2673 | 1.2 | 0.32 |
| B · Retained Earnings / Total Assets | RE / TA | -0.1541 | 1.4 | -0.22 |
| C · EBIT / Total Assets | EBIT / TA | 0 | 3.3 | 0.0 |
| D · Market Cap / Total Liabilities | MCap / TL | 4.5114 | 0.6 | 2.71 |
| E · Revenue / Total Assets | Rev / TA | 0.0712 | 1.0 | 0.07 |
How has HOOD's financial health changed over time?
| Year | Z-Score | Zone |
|---|---|---|
| 2021 | 5.79 | Safe |
| 2022 | 4.15 | Safe |
| 2023 | 3.14 | Safe |
| 2024 | 4.58 | Safe |
| 2025 | 2.88 | Gray |
Source: Calculated from HOOD's latest 10-K filing on SEC EDGAR.
What could Robinhood Markets, Inc. be worth? (High Uncertainty)
Fair value range: $30.85 — $76.40
Valuation Methods Used
| Method | Fair Value | Weight | Detail |
|---|---|---|---|
| Historical PE × Forward EPS | $76.40 | 50% | 28.4x avg PE (2 years) × $2.69 forward EPS |
| DCF (Discounted Cash Flow) | $30.85 | 30% | Two-stage DCF: $1.9B TTM FCF, 9.5% growth, 14.0% WACC |
| EV/FCF Multiple | $42.44 | 20% | TTM FCF × 18x multiple + net cash |
Assumptions & Data Sources
| Parameter | Value | Source |
|---|---|---|
| FCF Growth Rate (Stage 1) | 9.5% | 70% analyst consensus + 30% historical |
| Analyst EPS Growth (This Year) | 1.4% | Consensus (24 analysts) |
| Analyst EPS Growth (Next Year) | 25.6% | Consensus |
| Historical 5Y FCF CAGR | 0% | SEC EDGAR |
| Terminal Growth Rate | 2.5% | Long-term GDP proxy |
| Discount Rate (WACC) | 14.0% | CAPM (Rf=4.3% + 2.46*5.5%) |
| Net Cash / (Debt) | $197M | Balance sheet |
| Base FCF (TTM) | $1.9B | Historical avg |
| Shares Outstanding | 790,054,654 | Latest |
Sensitivity Analysis
| Growth Rate | 8% WACC | 10% WACC | 14.0% WACC | 13% WACC |
|---|---|---|---|---|
| 0% | $37.74 | $27.89 | $18.43 | $20.12 |
| 2.5% | $43.69 | $32.04 | $20.89 | $22.88 |
| 5.0% | $50.51 | $36.78 | $23.69 | $26.02 |
| 7.5% | $59.83 | $43.14 | $27.33 | $30.14 |
Free Cash Flow History
| Year | FCF | Growth |
|---|---|---|
| 2021 | $1.3B | — |
| 2022 | $1.9B | +47.8% |
Source: FCF data from SEC EDGAR filings. Price via Yahoo Finance.
Does Robinhood Markets, Inc. have a durable competitive advantage?
Moat rating: 2.3/5.
What makes up HOOD's moat score?
ROIC Stability
ROIC variability over the past decade. Score: 2/5.
Gross Margin Trend
Gross margin trajectory over the past decade. Score: 3/5.
Switching Costs
Estimated customer lock-in based on margin level. Score: 2/5.
How stable is HOOD's return on invested capital?
No ROIC history available.
| Year | ROIC | Trend |
|---|
Source: ROIC calculated from SEC EDGAR filings.
Is Robinhood Markets, Inc.'s dividend safe?
Robinhood Markets, Inc.'s key financial metrics
| Metric | Latest | 1Y Ago | 3Y Ago | Trend |
|---|---|---|---|---|
| Revenue | $1.9B | $1.4B | $1.0B | Rising |
| Net Income | −$0.5B | −$1.0B | $0.0B | Declining |
| Free Cash Flow | $1.9B | $1.3B | N/A | — |
Common questions about Robinhood Markets, Inc.
Is Robinhood Markets, Inc. at risk of going bankrupt?
Robinhood Markets, Inc.'s Altman Z-Score of 2.88 places it in the gray zone. This metric uses balance sheet ratios to predict bankruptcy probability within 2 years. A score below 1.8 signals distress, while above 3.0 indicates safety.
What is Robinhood Markets, Inc.'s intrinsic value based on DCF?
Our DCF model estimates Robinhood Markets, Inc.'s intrinsic value at $55.94 per share. The current margin of safety is -63.2%. This estimate is based on historical free cash flow trends and a risk-adjusted discount rate.
Does Robinhood Markets, Inc. have a competitive moat?
Robinhood Markets, Inc. receives a moat rating of 2.3 out of 5 stars, based on ROIC stability, gross margin trends, and estimated switching costs. A rating above 3.5 suggests a durable competitive advantage.
Does Robinhood Markets, Inc. pay a dividend?
Robinhood Markets, Inc. does not currently pay a regular dividend, or has suspended its dividend. Check the dividend safety section for the latest status.
Before you invest in Robinhood Markets, Inc., make sure you truly understand it.
A deep understanding of a company's fundamentals, risk profile, and competitive position dramatically increases your investment accuracy and odds of success.
Pass the quiz to earn the HOOD Certified Value Investor badge.
FairValueLabs Disclaimer
All valuations, scores, ratings, and classifications on this page are produced by the FairValueLabs internal valuation system. They do not represent actual market value, guaranteed outcomes, or professional investment advice. These are analytical estimates for educational and research purposes only.
This is not financial advice. All data is sourced from SEC EDGAR public filings. Always consult a qualified financial advisor before making investment decisions.
Last updated: Apr 20, 2026. Data sources: SEC EDGAR (financial statements), Yahoo Finance (market data, analyst consensus). Data may not reflect the most recent quarter.
HOOD analysis methodology: How we calculate fair value, Z-Scores, and moat ratings