Valuation Netflix, Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 12:43:04 24/07/2026 +04			5-day change	1st Jan Change
16.30 ^EUR	0.00%		+0.62%	-25.23%

05:39am	'Avatar Aang' film creators unveil first Avatar Studios film at Comic-Con despite setbacks	RE
07-23	Venice bets on auteur cinema and A-lister stars as Hollywood pulls back	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	286,854	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-27.8%	-	-
Enterprise Value (EV) ¹	276,217	139,522	220,503	387,001	402,692	291,732	285,726	273,284
Change	-	-49.49%	58.04%	75.51%	4.05%	-27.55%	-2.06%	-4.35%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	19.4x	18.1x	15.1x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.29x	7.79x	6.4x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.57x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.6x	5.03x	4.57x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.7x	5.01x	4.35x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.1x	14.2x	11.7x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.1x	14.9x	12.3x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	22.5x	20x	16.3x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.44%	4.99%	6.12%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.558	3.809	4.555
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,209	57,005	62,800
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,086	23,329
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,137	19,140	22,246
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,272	15,851	18,442
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	68.89	68.89	68.89
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	14.98x	4.08x	9.52x	1.38%	510B
UBER TECHNOLOGIES, INC.	22.7x	2.42x	12.53x	-.--%	140B
SK SQUARE CO., LTD.	4.22x	89.01x	3.22x	0.13%	109B
SPOTIFY TECHNOLOGY S.A.	32.25x	3.91x	25.77x	-.--%	96.43B
PROSUS N.V.	10.22x	7.49x	85.85x	0.68%	87.59B
AIRBNB, INC.	27.04x	5.06x	14.29x	-.--%	81.65B
DOORDASH, INC.	66.72x	3.88x	18.94x	-.--%	73.97B
NASPERS LIMITED	8x	2.72x	42.84x	0.77%	35.7B
ETERNAL LIMITED	715.26x	4.63x	218.6x	-.--%	27.24B
Average	100.16x	13.69x	47.95x	0.33%	129.07B
Weighted average by Cap.	36.33x	12.12x	23.26x	0.69%