|
Real-time Estimate
Cboe BZX
21:31:10 26/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 81.78 USD | -0.55% |
|
+1.66% | -13.02% |
| 08:20pm | Stella Artois And Netflix Announce Integrated Global Partnership For The Gentlemen Season 2 | CI |
| 05:11pm | DAZN to buy EverPass Media to expand into US commercial venues | RE |
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 | 342,401 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -13.82% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 347,337 | 342,457 | 328,831 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -13.75% | -1.4% | -3.98% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 22.9x | 21.5x | 18x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10.8x | 9.31x | 7.82x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.32x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.68x | 6.01x | 5.45x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.78x | 6.01x | 5.24x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 20.4x | 17.1x | 14.1x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 21.5x | 17.9x | 14.8x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 27x | 24.2x | 19.8x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 3.7% | 4.14% | 5.06% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.816 | 4.58 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,221 | 57,006 | 62,807 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,067 | 23,264 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,131 | 19,149 | 22,283 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,855 | 18,468 |
| 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 | 82.23 | 82.23 | 82.23 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.94x | 6.78x | 20.38x | -.--% | 342B | |
| 15.3x | 4.07x | 9.39x | 1.33% | 506B | |
| 24.49x | 2.87x | 14.62x | -.--% | 164B | |
| 36x | 7.14x | 20.06x | -.--% | 112B | |
| 38.8x | 4.54x | 30.02x | -.--% | 114B | |
| 2.85x | 75.99x | 2.12x | 0.15% | 101B | |
| 89.3x | 5.4x | 25.73x | -.--% | 101B | |
| 10.52x | 8.01x | 93.44x | 0.64% | 93.84B | |
| 8.29x | 2.67x | 57.9x | 0.75% | 36.13B | |
| 198.48x | 3.02x | 87.9x | -.--% | 31.92B | |
| Average | 44.70x | 12.05x | 36.16x | 0.29% | 160.26B | |
| Weighted average by Cap. | 28.09x | 9.56x | 22.64x | 0.48% |
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.
Select your edition
All financial news and data tailored to specific country editions
