|
Market Closed -
Other stock markets
|
After hours 08:17:03 am | |||
| 76.18 USD | +0.21% |
|
76.65 | +0.62% |
| 08/07 | Netflix Reportedly Enters Video Content Agreements With Digital Publishers | MT |
| 07/07 | Goldman Sachs Adjusts Netflix Price Target to $110 From $120 | 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 | 320,105 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -19.43% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 321,860 | 316,208 | 309,422 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -20.07% | -1.76% | -2.15% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 21.2x | 19.8x | 16.6x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.52x | 8.04x | 6.67x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.84x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.23x | 5.58x | 5.06x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.26x | 5.51x | 4.89x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 18.8x | 15.5x | 12.9x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 19.8x | 16.3x | 13.6x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 24.4x | 22.1x | 18.2x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.09% | 4.52% | 5.49% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.583 | 3.832 | 4.577 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,399 | 57,401 | 63,322 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,099 | 20,438 | 23,919 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,273 | 19,429 | 22,707 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,370 | 16,187 | 19,025 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 1,755 | -3,897 | -10,683 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 76.02 | 76.02 | 76.02 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.16x | 6.26x | 18.82x | -.--% | 320B | |
| 23.92x | 2.55x | 13.16x | -.--% | 147B | |
| 5.23x | 114.11x | 4.13x | 0.1% | 128B | |
| 33.03x | 4.02x | 26.35x | -.--% | 99.32B | |
| 9.81x | 8.03x | 91.82x | 0.67% | 92.36B | |
| 29.03x | 5.49x | 15.5x | -.--% | 87.63B | |
| 73.75x | 4.36x | 21.3x | -.--% | 82.12B | |
| 8.06x | 2.81x | 43.14x | 0.71% | 37.68B | |
| 706.05x | 4.57x | 215.68x | -.--% | 27.3B | |
| 10.12x | 1.63x | 4.82x | 2.54% | 13.8B | |
| Average | 92.02x | 15.38x | 45.47x | 0.4% | 103.62B | |
| Weighted average by Cap. | 41.96x | 18.60x | 29.22x | 0.13% |
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
- Valuation Netflix, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
