Valuation Netflix, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:10:54 04/08/26 am AEST			5-day change	1st Jan Change
63.90 ^EUR	+3.68%		+4.24%	-19.11%

04/08	French broadcaster TF1 weighs sale of production arm Studio TF1, sources say	RE
01/08	Producer sues Netflix for $105 million over missing Nicolas Cage movie	RE

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	305,342	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-23.14%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	310,220	304,214	291,772
Change	-	-49.49%	58.04%	75.51%	4.05%	-22.96%	-1.94%	-4.09%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.5x	19.2x	16.1x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.88x	8.29x	6.81x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.97x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.96x	5.36x	4.86x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.06x	5.34x	4.65x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.2x	15.1x	12.5x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.2x	15.9x	13.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.1x	21.3x	17.5x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.15%	4.69%	5.73%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.581	3.813	4.563
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,209	57,006	62,801
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,084	23,326
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,128	19,131	22,232
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,265	15,852	18,447
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,879	-1,128	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	73.33	73.33	73.33
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

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.($)
UBER TECHNOLOGIES, INC.	23.2x	2.48x	12.83x	-.--%	143B
SPOTIFY TECHNOLOGY S.A.	34x	4.15x	27.33x	-.--%	103B
PROSUS N.V.	11.2x	8.3x	95.13x	0.62%	97.15B
SK SQUARE CO., LTD.	3.59x	73.09x	2.64x	0.15%	95.1B
AIRBNB, INC.	29.8x	5.64x	15.93x	-.--%	89.93B
DOORDASH, INC.	77.45x	4.53x	22.13x	-.--%	85.47B
NASPERS LIMITED	8.86x	2.94x	46.15x	0.7%	39.54B
ETERNAL LIMITED	185.06x	2.76x	80.4x	-.--%	29.13B
TENCENT MUSIC ENTERTAINMENT GROUP	10.84x	1.81x	5.42x	2.35%	14.87B
Average	42.67x	11.74x	34.22x	0.42%	77.47B
Weighted average by Cap.	33.63x	13.85x	31.14x	0.2%