|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.58 EUR | -0.24% |
|
+0.33% | -20.09% |
| 07:38pm | Disney's Quarterly Earnings Top Views, Revenue Falls Short Despite 'Toy Story 5' Boost | MT |
| 05:18pm | Itau BBA Adjusts Netflix Price Target to $96 From $151.40, Maintains Outperform Rating | 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 | 306,341 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -22.89% | - | - |
| Enterprise Value (EV) 1 | 276,217 | 139,522 | 220,503 | 387,001 | 402,692 | 311,220 | 305,213 | 292,771 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -22.72% | -1.93% | -4.08% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 20.5x | 19.3x | 16.1x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.92x | 8.32x | 6.83x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.98x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.98x | 5.37x | 4.88x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.08x | 5.35x | 4.66x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 18.3x | 15.2x | 12.6x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 19.3x | 16x | 13.2x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 24.1x | 21.4x | 17.5x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.14% | 4.67% | 5.71% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.581 | 3.813 | 4.563 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,209 | 57,006 | 62,801 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,042 | 20,084 | 23,326 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,128 | 19,131 | 22,232 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,265 | 15,852 | 18,447 |
| 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 | 73.57 | 73.57 | 73.57 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.35x | 4.43x | 10.36x | 1.26% | 558B | |
| 23.88x | 2.54x | 13.17x | -.--% | 147B | |
| 11.75x | 8.71x | 99.79x | 0.59% | 102B | |
| 33.43x | 3.9x | 25.11x | -.--% | 98.32B | |
| 3.67x | 75.15x | 2.72x | 0.15% | 97.82B | |
| 29.48x | 5.57x | 15.74x | -.--% | 88.98B | |
| 79.71x | 4.68x | 22.86x | -.--% | 88.18B | |
| 9.4x | 3.12x | 48.98x | 0.66% | 41.94B | |
| 191.15x | 2.84x | 82.9x | -.--% | 30.19B | |
| Average | 44.31x | 12.33x | 35.73x | 0.29% | 139.13B | |
| Weighted average by Cap. | 26.58x | 10.06x | 22.84x | 0.64% |
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
- NFC Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
