|
Real-time Estimate
Cboe BZX
09:30:03 28/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 80.14 USD | +0.27% |
|
+0.10% | -15.41% |
| 27/08 | Communications Services Down on Retreat From Risk -- Communications Services Roundup | DJ |
| 27/08 | Stella Artois And Netflix Announce Integrated Global Partnership For The Gentlemen Season 2 | CI |
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 | 332,449 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -16.32% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 337,385 | 332,506 | 318,879 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -16.22% | -1.45% | -4.1% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 22.3x | 20.9x | 17.4x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10.5x | 9.04x | 7.59x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.23x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.49x | 5.83x | 5.29x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.59x | 5.83x | 5.08x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 19.8x | 16.6x | 13.7x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 20.9x | 17.4x | 14.3x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 26.2x | 23.5x | 19.2x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 3.81% | 4.26% | 5.21% |
| 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 | 79.84 | 79.84 | 79.84 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.5x | 4.14x | 9.54x | 1.32% | 514B | |
| 22.27x | 6.59x | 19.79x | -.--% | 332B | |
| 23.38x | 2.75x | 14.01x | -.--% | 157B | |
| 37.09x | 4.32x | 28.57x | -.--% | 108B | |
| 34.85x | 6.88x | 19.35x | -.--% | 109B | |
| 88.78x | 5.36x | 25.55x | -.--% | 100B | |
| 2.87x | 76.75x | 2.14x | 0.14% | 102B | |
| 10.51x | 7.98x | 93.18x | 0.64% | 93.57B | |
| 8.36x | 2.69x | 58.37x | 0.74% | 36.42B | |
| Average | 27.07x | 13.05x | 30.05x | 0.32% | 172.57B | |
| Weighted average by Cap. | 24.05x | 9.76x | 20.94x | 0.5% |
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
