- Equity Research Cheat Sheets
- Posts
- HOOD 3Q25 - HOOD lovin crypto. What's next? Bull case $200 Bear case $90
HOOD 3Q25 - HOOD lovin crypto. What's next? Bull case $200 Bear case $90
Cheat Sheets
ROBINHOOD MARKETS (HOOD)
📊 Revenue $1.27B (+100% YoY BEAT) | Adj EPS $0.61 vs $0.53 Est | Crypto Revenue +339% | Prediction Markets $300M Run Rate | Oct Records Across All Assets
Gold Subscribers 3.9M (14% Adoption, 40% of New Customers) | Funded Customers 26.8M (+10% YoY) | Platform Assets $333B (+119% YoY) | ARPU $191 (+82% YoY) | Retirement Assets $25B+ (Doubled YoY) | Robinhood Strategies $1B AUM
💰 Market Cap: $130B | 🏢 2.3K Employees | 🌍 US + 50+ Countries via Bitstamp
👨💼 CEO Vlad Tenev | 🎯 Democratizing Finance | 🇺🇸 Menlo Park, CA
$140.40
📉 -$2.08 (-1.5%) After Hours
+285% YTD | Q3 2025 All-Time High $153.86
Price Targets (12-18 Months)
Current Price: $140.40
$200.00
Bull Case (+42%)
2026 EPS: $2.75 | P/E Multiple: 73x
MAXIMUM MOMENTUM
🚀 Needs:
Crypto market sustains bull run with BTC above $120K driving transaction revenue above $800M quarterly • Prediction Markets scale to $300M+ quarterly (already at $300M run rate in Oct) expanding to 2,000+ contracts across sports/entertainment/economics • Robinhood Banking reaches 5M+ users with direct deposit adoption—currently rolling out fast with strong early customer feedback • Bitstamp volumes continue 60%+ QoQ growth reaching $200M+ quarterly revenue as institutional business scales • Stock buyback program initiated with $2B authorization while maintaining operating margins above 50%
$165.00
Base Case (+18%)
2026 EPS: $2.30 | P/E Multiple: 72x
STEADY EXECUTION
⚖️ Needs:
Transaction revenue maintains $750M+ quarterly run rate with October setting new all-time single-day and monthly records for equities and options • Net interest income stabilizes at $450M quarterly with margin balances hitting new highs • Gold subscribers grow 50% YoY to 5.8M driven by Banking integration (40% of new customers taking Gold) • Platform assets grow 60% YoY to $530B driven by $75B+ annual net deposits • New HOOD Summit products (shorting, multiple accounts, AI indicators, Robinhood Social) drive ARPU to $220+
$90.00
Bear Case (-36%)
2026 EPS: $1.20 | P/E Multiple: 75x
REGULATORY HEADWINDS
⚠️ Risk:
SEC bans or severely restricts payment for order flow eliminating $400M+ in annual revenue • Crypto winter returns with BTC falling below $60K causing transaction revenue to collapse below $300M quarterly • Market volatility drops 40%+ reducing options and equities trading volume • Rising customer acquisition costs above $80 per user while ARPU growth slows to single digits • New CFO transition creates execution uncertainty and strategic misalignment
The TL;DR
💰
What Happened
Revenue Doubled: $1.27B revenue (+100% YoY) crushed $1.19B estimate—11 business lines now above $100M annualized revenue
Prediction Markets Explosion: Hit $100M+ annualized in under 1 year (fastest in company history), tracking to $300M run rate based on Oct volumes
October Records: New all-time single-day and monthly records for equities, options, prediction markets, and margin balances—Q4 momentum building
Gold Acceleration: 3.9M subscribers (14% overall adoption, 40% of new customers), 500K+ Gold cardholders with $8B annual spend (5X YoY growth)
Banking Early Success: Fast rollout underway with direct deposit adoption in early customers, NY market already live with cash delivery
Prediction Markets Explosion: Hit $100M+ annualized in under 1 year (fastest in company history), tracking to $300M run rate based on Oct volumes
October Records: New all-time single-day and monthly records for equities, options, prediction markets, and margin balances—Q4 momentum building
Gold Acceleration: 3.9M subscribers (14% overall adoption, 40% of new customers), 500K+ Gold cardholders with $8B annual spend (5X YoY growth)
Banking Early Success: Fast rollout underway with direct deposit adoption in early customers, NY market already live with cash delivery
📈
Why It Matters
11 Business Lines at Scale: Two more businesses (Prediction Markets, Bitstamp) crossed $100M annualized—growing diversification reduces single-point risk
Incremental Margins: 75% incremental adjusted EBITDA margins YTD means every new dollar of revenue drops $0.75 to bottom line
Product Velocity Accelerating: Launched shorting, multiple accounts, AI-driven indicators, Robinhood Social at HOOD Summit—relentless innovation pace
Wealth Transfer Positioning: $333B platform assets capturing generational shift—retirement assets $25B+ (doubled YoY), Strategies hit $1B AUM since March launch
General Manager Model: Org restructure to GM model with clear ROI hurdles accelerated decision-making and product launches
Incremental Margins: 75% incremental adjusted EBITDA margins YTD means every new dollar of revenue drops $0.75 to bottom line
Product Velocity Accelerating: Launched shorting, multiple accounts, AI-driven indicators, Robinhood Social at HOOD Summit—relentless innovation pace
Wealth Transfer Positioning: $333B platform assets capturing generational shift—retirement assets $25B+ (doubled YoY), Strategies hit $1B AUM since March launch
General Manager Model: Org restructure to GM model with clear ROI hurdles accelerated decision-making and product launches
🎯
What's Next
Banking Accelerating: "Relatively fast rollout" per CEO—simpler than credit card, no surprises expected, direct deposit adoption strong in early users
AI Event Dec 16: First-ever AI event showcasing best-in-class AI deployment in customer service and engineering—CEO says "leading financial services industry"
Robinhood Ventures Launch: On file with SEC for Fund One, giving unaccredited retail access to private companies—strong customer demand expected
1,000+ Live Contracts: Prediction Markets expanding beyond politics to sports, economics, culture, entertainment—UI improvements and discoverability coming
CFO Transition Q1 2026: Shiv Verma (7-year Robinhood veteran, SVP Finance/Strategy/Treasury) takes over from Jason Warnick—continuity ensured
AI Event Dec 16: First-ever AI event showcasing best-in-class AI deployment in customer service and engineering—CEO says "leading financial services industry"
Robinhood Ventures Launch: On file with SEC for Fund One, giving unaccredited retail access to private companies—strong customer demand expected
1,000+ Live Contracts: Prediction Markets expanding beyond politics to sports, economics, culture, entertainment—UI improvements and discoverability coming
CFO Transition Q1 2026: Shiv Verma (7-year Robinhood veteran, SVP Finance/Strategy/Treasury) takes over from Jason Warnick—continuity ensured
💡
Bottom Line for Retail Investors
Robinhood just proved it's building a financial empire, not a trading app. Revenue doubled to $1.27B with 75% incremental EBITDA margins while launching products faster than any competitor. The real story isn't just the crypto surge—it's that Prediction Markets hit $100M revenue in under a year (fastest in company history) and is already tracking to $300M run rate. The CEO's 10-year vision is audacious: over 50% of revenue from outside the US and over 50% from institutional (currently majority retail). October set all-time records across equities, options, predictions, and margin—momentum is explosive. At $140, you're paying 74x earnings for a company with 11 business lines above $100M and three strategic focus areas firing simultaneously: active traders (record volumes), wallet share (40% of new customers take Gold), and global expansion (Bitstamp up 60% QoQ). The risk? Management admitted expense guidance rose to $2.28B for growth investments. But if they execute this vision, a $165 base case looks conservative—the bull case of $200 is achievable by late 2026, and $300+ by 2027 as international and institutional revenue scales. High risk, higher reward. The product velocity is unmatched.
🐂 Bull Thesis
🚀
Revenue Diversification Machine
11 Business Lines at Scale: Each generating $100M+ annualized revenue (added 2 in Q3 alone)—unprecedented diversification for fintech
Fastest Launch Ever: Prediction Markets hit $100M run rate in under 1 year, now tracking to $300M based on October volumes
Banking Simple Rollout: CEO says "relatively fast" vs credit card complexity—early direct deposit adoption strong, NY market already live
Robinhood Ventures Filing: SEC-filed Fund One gives unaccredited retail private company access—85% of Americans currently excluded from this market
Fastest Launch Ever: Prediction Markets hit $100M run rate in under 1 year, now tracking to $300M based on October volumes
Banking Simple Rollout: CEO says "relatively fast" vs credit card complexity—early direct deposit adoption strong, NY market already live
Robinhood Ventures Filing: SEC-filed Fund One gives unaccredited retail private company access—85% of Americans currently excluded from this market
💎
Crypto Dominance Position
Smart Exchange Routing: High 60bp blended take rate maintained in Q4—active traders bringing more volume with personalized pricing tiers
$1B Staked Assets: Exited Q3 with ~$1B in crypto staking balances—new high-margin revenue stream scaling rapidly
Bitstamp Acceleration: Volumes up 60%+ QoQ post-acquisition—"very key to our tokenization plans" per CEO for phase 2 rollout
Institutional Feedback Loop: First scaled institutional business provides "lots of choices" feedback—CEO says customers "not shy about telling us things we need to do better"
$1B Staked Assets: Exited Q3 with ~$1B in crypto staking balances—new high-margin revenue stream scaling rapidly
Bitstamp Acceleration: Volumes up 60%+ QoQ post-acquisition—"very key to our tokenization plans" per CEO for phase 2 rollout
Institutional Feedback Loop: First scaled institutional business provides "lots of choices" feedback—CEO says customers "not shy about telling us things we need to do better"
🎯
Prediction Markets Gold Rush
$300M Run Rate: October volumes alone suggest $300M annualized revenue—tripled in 3 months from $100M run rate in July
1,000+ Live Contracts: Expanded from politics to sports, economics, entertainment, culture—CEO says "could be one of the largest asset classes"
Large Kalshi Volume: CFO noted "very large chunk of Kalshi's volume is actually coming from Robinhood"—dominant distribution
International Expansion: Management "definitely closely looking" at international rollout leveraging both TradFi and crypto infrastructure
1,000+ Live Contracts: Expanded from politics to sports, economics, entertainment, culture—CEO says "could be one of the largest asset classes"
Large Kalshi Volume: CFO noted "very large chunk of Kalshi's volume is actually coming from Robinhood"—dominant distribution
International Expansion: Management "definitely closely looking" at international rollout leveraging both TradFi and crypto infrastructure
⚡
Operating Leverage Inflection
75% Incremental EBITDA: CFO confirmed 75% incremental adjusted EBITDA margins YTD—every $1 of new revenue = $0.75 profit
AI Leadership Position: CEO says "best in class in our industry" for AI deployment in customer service and engineering—Dec 16 AI event showcase
Low Single-Digit Cost Growth: Existing businesses told to grow costs "low single digits or even lower" while reinvesting savings into new products
GM Model Acceleration: General manager structure with clear ROI hurdles increased decision-making speed and product launch velocity
AI Leadership Position: CEO says "best in class in our industry" for AI deployment in customer service and engineering—Dec 16 AI event showcase
Low Single-Digit Cost Growth: Existing businesses told to grow costs "low single digits or even lower" while reinvesting savings into new products
GM Model Acceleration: General manager structure with clear ROI hurdles increased decision-making speed and product launch velocity
🐻 Bear Thesis
⚖️
Regulatory & Execution Risk
PFOF Vulnerability: Payment for order flow ~$500M+ annual revenue—SEC could ban overnight (CEO defended vertical integration strategy on call)
Prediction Markets Uncertainty: CFTC/state regulators could restrict—currently relies on Kalshi partnership which generates "very large chunk" of their volume
Platform Outages: Recent AWS outage caused "degraded app performance for significant number of customers"—CEO admitted "did not provide type of experience we would want"
Execution Risk: Banking, Ventures, International, Social all launching simultaneously—management spreading focus across 4+ major initiatives
Prediction Markets Uncertainty: CFTC/state regulators could restrict—currently relies on Kalshi partnership which generates "very large chunk" of their volume
Platform Outages: Recent AWS outage caused "degraded app performance for significant number of customers"—CEO admitted "did not provide type of experience we would want"
Execution Risk: Banking, Ventures, International, Social all launching simultaneously—management spreading focus across 4+ major initiatives
📉
Revenue Volatility & Cost Creep
Expense Guidance Raised: Full-year OpEx+SBC increased to $2.28B from $2.25B—includes higher bonuses, CEO award vesting, and growth investments
Transaction Dependency: 57% of revenue from trading fees—October strength could reverse quickly if volatility drops in 2026
Crypto Whiplash Risk: Revenue swung $61M to $268M in year—CEO admitted "market's been pretty volatile over last few days" affecting staking
NII Headwinds Coming: Fed rate cuts through 2026 will pressure $456M quarterly net interest income by 30-40%
Transaction Dependency: 57% of revenue from trading fees—October strength could reverse quickly if volatility drops in 2026
Crypto Whiplash Risk: Revenue swung $61M to $268M in year—CEO admitted "market's been pretty volatile over last few days" affecting staking
NII Headwinds Coming: Fed rate cuts through 2026 will pressure $456M quarterly net interest income by 30-40%
💸
Valuation Stretched to Breaking
74x P/E Multiple: Trading at 74x trailing earnings vs Schwab 22x, Interactive Brokers 20x—premium unsustainable
280% YTD Gain: Stock already up 280% in 2025, much of positive news priced in, asymmetric downside risk
Analyst Targets Below: Median analyst PT $146 (+6%) with lowest at $50 (-64%)—limited consensus upside from here
Margin Expansion Done: Operating margins at 50%, near theoretical max for fintech—can't expand much further
280% YTD Gain: Stock already up 280% in 2025, much of positive news priced in, asymmetric downside risk
Analyst Targets Below: Median analyst PT $146 (+6%) with lowest at $50 (-64%)—limited consensus upside from here
Margin Expansion Done: Operating margins at 50%, near theoretical max for fintech—can't expand much further
🏦
Competitive Moat Questions
Shorting Finally Live: CEO admitted "somewhat hard to believe we've been able to get to this point without offering shorting"—basic feature gap vs competitors
International Still Early: CEO called it "10-year vision" and said "we underestimated the growth"—EU/UK have "not much time has passed" (only months old)
AWS Dependency: Recent outage affected "pretty much entire internet" but exposed infrastructure risk—"few years ago we probably would have been fully down"
Social Unproven: Robinhood Social just announced at HOOD Summit—competing against established Twitter/Reddit finance communities without track record
International Still Early: CEO called it "10-year vision" and said "we underestimated the growth"—EU/UK have "not much time has passed" (only months old)
AWS Dependency: Recent outage affected "pretty much entire internet" but exposed infrastructure risk—"few years ago we probably would have been fully down"
Social Unproven: Robinhood Social just announced at HOOD Summit—competing against established Twitter/Reddit finance communities without track record
This analysis is for informational purposes only and should not be considered investment advice. Please consult with a financial advisor before making investment decisions.

