Valuation Netflix, Inc. Bulgaria S.E.

Stocks

End-of-day quote Bulgaria S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
68.87 ^EUR	-6.64%		-6.64%	-24.88%

17/06	Top Midday Gainers	MT
17/06	Top Midday Stories: SpaceX Surpasses Amazon in Market Cap; Yum! Brands to Sell Pizza Hut for $2.7 Billion	MT

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	331,474	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-16.57%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	332,959	327,553	320,749
Change	-	-49.49%	58.04%	75.51%	4.05%	-17.32%	-1.62%	-2.08%
P/E Ratio	53.6x	29.6x	40.5x	44.9x	37.1x	21.9x	20.6x	17.2x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.85x	8.32x	6.91x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.13x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.45x	5.78x	5.24x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.48x	5.71x	5.07x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19.4x	16x	13.4x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20.5x	16.9x	14.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	25.3x	23x	18.9x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.95%	4.35%	5.29%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	3.829	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,396	57,395	63,299
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,128	20,430	23,952
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,266	19,417	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,360	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,485	-3,921	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	78.72	78.72	78.72
Nbr of stocks (in thousands)	4,429,522	4,450,205	4,376,797	4,274,581	4,237,323	4,210,799	-	-
Announcement Date	20/1/22	19/1/23	23/1/24	21/1/25	20/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	15.34x	4.21x	9.8x	1.34%	528B
UBER TECHNOLOGIES, INC.	24.6x	2.56x	13.24x	-.--%	148B
SK SQUARE CO., LTD.	5.26x	107.41x	3.99x	0.11%	123B
PROSUS N.V.	9.99x	12.47x	121.89x	0.42%	106B
SPOTIFY TECHNOLOGY S.A.	32.28x	3.92x	25.49x	-.--%	98.67B
AIRBNB, INC.	27.34x	5.12x	14.45x	-.--%	82.47B
DOORDASH, INC.	65.76x	3.86x	18.83x	-.--%	73.24B
NASPERS LIMITED	8.99x	4.15x	44.39x	0.5%	40.3B
KUAISHOU TECHNOLOGY	13.02x	1.03x	5.36x	1.62%	25.57B
Average	22.51x	16.08x	28.60x	0.44%	136.23B
Weighted average by Cap.	19.91x	15.03x	22.49x	0.68%