|
Delayed
Toronto S.E.
01:25:40 19/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 26.98 CAD | -4.46% |
|
-7.06% | -24.45% |
| 01:40am | Top Midday Stories: Buffett Steps Down as Berkshire Chairman; Soccer Star Mbappe Leaves Nike for On | MT |
| 01:22am | 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 | 313,586 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -21.07% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 318,522 | 314,561 | 300,016 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -20.9% | -1.24% | -4.62% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 21x | 19.7x | 16.5x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.93x | 8.52x | 7.16x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.06x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.12x | 5.5x | 4.99x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.22x | 5.52x | 4.78x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 18.7x | 15.7x | 12.9x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 19.7x | 16.4x | 13.5x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 24.8x | 22.2x | 18x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.04% | 4.51% | 5.55% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.815 | 4.571 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,221 | 57,009 | 62,799 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,066 | 23,258 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,131 | 19,159 | 22,288 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,858 | 18,478 |
| 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 | 75.31 | 75.31 | 75.31 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.01x | 6.22x | 18.69x | -.--% | 314B | |
| 21.88x | 2.54x | 12.93x | -.--% | 145B | |
| 37.75x | 4.42x | 28.85x | -.--% | 109B | |
| 31.23x | 6.11x | 17.17x | -.--% | 97.83B | |
| 2.71x | 71.09x | 1.98x | 0.15% | 96.19B | |
| 10.08x | 7.29x | 87.61x | 0.68% | 86.83B | |
| 75.28x | 4.45x | 21.2x | -.--% | 84.3B | |
| 7.63x | 2.91x | 60.18x | 0.79% | 32.86B | |
| 187.79x | 2.93x | 85.43x | -.--% | 30.95B | |
| Average | 43.93x | 12.00x | 37.12x | 0.18% | 110.67B | |
| Weighted average by Cap. | 30.58x | 11.47x | 26.86x | 0.1% |
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
- NFLX Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
