|
Market Closed -
Boerse Muenchen
06:58:40 19/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 62.75 EUR | -4.45% |
|
-5.85% | -21.36% |
| 19/09 | Top Midday Stories: Buffett Steps Down as Berkshire Chairman; Soccer Star Mbappe Leaves Nike for On | MT |
| 19/09 | On Holdings New Partner; Netflix Analyst Downgrade | Stock Movers | MT |
Company Valuation: Netflix, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 266,852 | 131,228 | 213,097 | 381,002 | 397,291 | 298,929 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -24.76% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 303,865 | 299,904 | 285,359 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -24.54% | -1.3% | -4.85% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 20x | 18.8x | 15.7x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.47x | 8.13x | 6.83x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.93x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.84x | 5.24x | 4.76x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.93x | 5.26x | 4.54x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.8x | 15x | 12.3x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18.8x | 15.7x | 12.8x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23.6x | 21.2x | 17.2x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.23% | 4.72% | 5.83% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.814 | 4.57 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,221 | 57,005 | 62,796 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,052 | 23,258 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,131 | 19,144 | 22,261 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,846 | 18,446 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 974.8 | -13,570 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 71.79 | 71.79 | 71.79 |
| Nbr of stocks (in thousands) | 4,429,522 | 4,450,205 | 4,376,797 | 4,274,581 | 4,237,323 | 4,163,940 | - | - |
| Announcement Date | 20/1/22 | 19/1/23 | 23/1/24 | 21/1/25 | 20/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.45x | 3.85x | 8.92x | 1.41% | 481B | |
| 20.03x | 5.93x | 17.83x | -.--% | 299B | |
| 21.76x | 2.53x | 12.86x | -.--% | 144B | |
| 36.41x | 4.25x | 27.73x | -.--% | 105B | |
| 31.28x | 6.12x | 17.2x | -.--% | 98B | |
| 2.9x | 77.78x | 2.17x | 0.14% | 102B | |
| 10.1x | 7.3x | 87.65x | 0.68% | 86.88B | |
| 74.66x | 4.41x | 21.01x | -.--% | 83.6B | |
| 7.58x | 2.89x | 59.9x | 0.79% | 32.68B | |
| Average | 24.35x | 12.78x | 28.36x | 0.34% | 159.08B | |
| Weighted average by Cap. | 21.38x | 9.84x | 19.28x | 0.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NFLX Stock
- NFC Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
