Valuation Netflix, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 01:35:58 19/06/26 am AEST			After hours 05:16:15 am
67.16 ^EUR	-0.24%		67.24	+0.12%

04:23am	Netflix, Proximity Media to Exclusively Develop New Series	MT
17/06	Stocks Mostly Up Pre-Bell Ahead of Latest Fed Rate Decision	MT

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	324,063	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-18.43%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	325,548	320,142	313,338
Change	-	-49.49%	58.04%	75.51%	4.05%	-19.16%	-1.66%	-2.13%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.4x	20.1x	16.9x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.63x	8.14x	6.75x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.06x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.31x	5.65x	5.12x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.33x	5.58x	4.95x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19x	15.7x	13.1x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20x	16.5x	13.8x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.7x	22.4x	18.5x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.04%	4.46%	5.41%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	3.829	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,396	57,395	63,299
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,128	20,430	23,952
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,266	19,417	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,360	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,485	-3,921	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	76.96	76.96	76.96
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

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.($)
TENCENT HOLDINGS LIMITED	14.84x	4.07x	9.47x	1.39%	512B
SK SQUARE CO., LTD.	5.94x	124.63x	4.63x	0.1%	139B
PROSUS N.V.	10.08x	12.49x	123.81x	0.43%	105B
SPOTIFY TECHNOLOGY S.A.	30.7x	3.7x	24.11x	-.--%	93.68B
AIRBNB, INC.	27.65x	5.19x	14.64x	-.--%	83.41B
DOORDASH, INC.	64.81x	3.8x	18.54x	-.--%	72.18B
NASPERS LIMITED	8.77x	4.08x	45.72x	0.51%	39.31B
ETERNAL LIMITED	643.76x	4.15x	195.94x	-.--%	25.16B
KUAISHOU TECHNOLOGY	13.41x	1.06x	5.54x	1.57%	26.38B
Average	91.11x	18.13x	49.16x	0.44%	121.78B
Weighted average by Cap.	33.07x	20.11x	27.54x	0.76%