|
Market Closed -
Boerse Muenchen
06:43:37 10/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 18.00 EUR | -0.55% |
|
-4.74% | -16.97% |
| 09/09 | 'The Polygamist' surprise success helps spur Netflix South Africa titles | RE |
| 09/09 | Netflix to Disclose Box Office Numbers for Six Upcoming Films | 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 | 316,584 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -20.31% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 321,520 | 316,641 | 303,014 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -20.16% | -1.52% | -4.3% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 21.2x | 19.9x | 16.6x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10x | 8.61x | 7.23x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.08x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.18x | 5.55x | 5.04x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.28x | 5.55x | 4.82x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 18.9x | 15.8x | 13x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 19.9x | 16.5x | 13.6x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 25x | 22.3x | 18.2x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4% | 4.48% | 5.49% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.816 | 4.58 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,221 | 57,006 | 62,807 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,067 | 23,264 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,131 | 19,149 | 22,283 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,855 | 18,468 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 56.59 | -13,570 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 76.03 | 76.03 | 76.03 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.05x | 4.01x | 9.26x | 1.36% | 500B | |
| 21.42x | 6.34x | 19.04x | -.--% | 320B | |
| 22.39x | 2.62x | 13.32x | -.--% | 149B | |
| 37.25x | 4.37x | 28.91x | -.--% | 109B | |
| 3.04x | 82.68x | 2.31x | 0.14% | 111B | |
| 32.94x | 6.47x | 18.19x | -.--% | 103B | |
| 76.82x | 4.6x | 21.9x | -.--% | 86.85B | |
| 10x | 7.46x | 89.57x | 0.67% | 89.05B | |
| 7.99x | 3.05x | 63.21x | 0.75% | 34.82B | |
| Average | 25.21x | 13.51x | 29.52x | 0.32% | 166.9B | |
| Weighted average by Cap. | 22.19x | 10.60x | 20.01x | 0.52% |
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
- NFC1 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
