|
Real-time Estimate
Cboe BZX
03:57:27 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 78.83 USD | +6.20% |
|
+1.10% | -20.91% |
| 05:06am | S&P 500 notches record-high close as rate-hike worries ease | RE |
| 14/08 | S&P 500 notches record-high close as rate-hike worries ease | 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 | 2,66,852 | 1,31,228 | 2,13,097 | 3,81,002 | 3,97,291 | 3,25,787 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -18% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 3,30,722 | 3,25,843 | 3,12,217 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -17.87% | -1.48% | -4.18% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 21.8x | 20.5x | 17.1x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10.5x | 8.85x | 7.27x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.21x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.36x | 5.72x | 5.19x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.46x | 5.72x | 4.97x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 19.4x | 16.2x | 13.4x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 20.5x | 17x | 14x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 25.7x | 23x | 18.8x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 3.89% | 4.35% | 5.33% |
| 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 | 62,809 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,082 | 23,263 |
| 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 | 78.24 | 78.24 | 78.24 |
| Nbr of stocks (in thousands) | 44,29,522 | 44,50,205 | 43,76,797 | 42,74,581 | 42,37,323 | 41,63,940 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.34x | 4.08x | 9.36x | 1.36% | 50TCr | |
| 21.84x | 6.46x | 19.4x | -.--% | 33TCr | |
| 23.26x | 2.71x | 13.82x | -.--% | 15TCr | |
| 35x | 6.95x | 19.53x | -.--% | 11TCr | |
| 3.86x | 80.48x | 2.91x | 0.14% | 10TCr | |
| 35.38x | 4.1x | 27.13x | -.--% | 10TCr | |
| 84.29x | 4.98x | 23.74x | -.--% | 9.37TCr | |
| 10.54x | 7.93x | 92.52x | 0.64% | 9.29TCr | |
| 8.47x | 2.73x | 59.16x | 0.75% | 3.69TCr | |
| Average | 26.44x | 13.38x | 29.73x | 0.32% | 16.93TCr | |
| Weighted average by Cap. | 23.29x | 10.11x | 20.60x | 0.52% |
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
- NFLXUS Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
