Valuation Netflix, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:07:14 11/08/2026 +04			5-day change	1st Jan Change
17.40 ^EUR	+3.57%		+7.41%	-23.01%

08-11	KATSEYE seeks to show raw side in new 'Wild Hearts' film	RE
08-11	RTL boosts revenue outlook after Sky acquisition, TV ad revenue weak, streaming strong	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	311,421	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-21.61%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	316,357	311,478	297,851
Change	-	-49.49%	58.04%	75.51%	4.05%	-21.44%	-1.54%	-4.37%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.9x	19.6x	16.4x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.1x	8.46x	6.95x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.07x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.08x	5.46x	4.96x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.18x	5.46x	4.74x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.6x	15.5x	12.8x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.6x	16.3x	13.4x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.6x	22x	17.9x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.07%	4.55%	5.58%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.583	3.812	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,219	57,004	62,799
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,047	20,082	23,324
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,128	19,126	22,222
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,261	15,842	18,432
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	74.79	74.79	74.79
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	20/01/22	19/01/23	23/01/24	21/01/25	20/01/26	-	-	-

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	16.16x	4.39x	10.27x	1.28%	551B
NETFLIX, INC.	21.29x	6.3x	18.92x	-.--%	318B
UBER TECHNOLOGIES, INC.	23.93x	2.79x	14.19x	-.--%	159B
AIRBNB, INC.	34.91x	6.94x	19.49x	-.--%	109B
SPOTIFY TECHNOLOGY S.A.	36.2x	4.22x	27.6x	-.--%	105B
PROSUS N.V.	11.59x	8.75x	102.16x	0.58%	103B
DOORDASH, INC.	81.78x	4.83x	23.01x	-.--%	90.93B
SK SQUARE CO., LTD.	3.28x	64.77x	2.34x	0.16%	88.14B
NASPERS LIMITED	9.76x	3.15x	53.19x	0.65%	42.56B
Average	26.55x	11.79x	30.13x	0.3%	174.06B
Weighted average by Cap.	23.25x	8.46x	21.72x	0.51%