|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 69.80 USD | +1.70% |
|
-7.01% | -26.87% |
| 06:33pm | Wall Street's Three-Front Squeeze |  |
| 03:42pm | Loop Capital Adjusts Price Target on Netflix to $95 From $115, Maintains Buy 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 | 2,66,852 | 1,31,228 | 2,13,097 | 3,81,002 | 3,97,291 | 2,86,854 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -27.8% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 2,91,732 | 2,85,726 | 2,73,284 |
| 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 | 2.54x | 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 | 22.6x | 20x | 16.3x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.42% | 4.99% | 6.12% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.56 | 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 | 16,137 | 19,139 | 22,243 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,274 | 15,858 | 18,459 |
| 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) | 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.98x | 4.08x | 9.52x | 1.38% | 51TCr | |
| 22.7x | 2.42x | 12.53x | -.--% | 14TCr | |
| 4.22x | 89.01x | 3.22x | 0.13% | 11TCr | |
| 32.25x | 3.91x | 25.77x | -.--% | 9.64TCr | |
| 10.22x | 7.49x | 85.85x | 0.68% | 8.76TCr | |
| 27.04x | 5.06x | 14.29x | -.--% | 8.16TCr | |
| 66.72x | 3.88x | 18.94x | -.--% | 7.4TCr | |
| 8x | 2.72x | 42.84x | 0.77% | 3.57TCr | |
| 715.26x | 4.63x | 218.6x | -.--% | 2.72TCr | |
| Average | 100.16x | 13.69x | 47.95x | 0.33% | 12.91TCr | |
| Weighted average by Cap. | 36.33x | 12.12x | 23.26x | 0.69% |
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
