Valuation Netflix, Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 12:44:37 08/07/2026 pm IST			5-day change	1st Jan Change
67.11 ^EUR	+0.34%		+6.40%	-16.18%

11:43am	The last shall be first
05:08am	Oregon to ask court to delay Paramount deal for 60 days while it reviews records	RE

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	3,20,779	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-19.26%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,22,534	3,16,882	3,10,095
Change	-	-49.49%	58.04%	75.51%	4.05%	-19.91%	-1.75%	-2.14%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.3x	19.9x	16.6x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.54x	8.06x	6.69x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.86x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.24x	5.59x	5.07x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.28x	5.52x	4.9x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.9x	15.5x	13x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.8x	16.3x	13.7x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.5x	22.2x	18.3x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.08%	4.51%	5.48%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.583	3.832	4.577
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,399	57,401	63,322
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,099	20,438	23,919
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,273	19,429	22,707
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,370	16,187	19,025
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,755	-3,897	-10,683
Reference price ²	60.24	29.49	48.69	89.13	93.76	76.18	76.18	76.18
Nbr of stocks (in thousands)	44,29,522	44,50,205	43,76,797	42,74,581	42,37,323	42,10,799	-	-
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.($)
UBER TECHNOLOGIES, INC.	24.55x	2.62x	13.51x	-.--%	15TCr
SK SQUARE CO., LTD.	4.74x	101.99x	3.69x	0.11%	12TCr
SPOTIFY TECHNOLOGY S.A.	33.76x	4.12x	26.99x	-.--%	10TCr
PROSUS N.V.	10.41x	8.27x	94.54x	0.65%	9.52TCr
AIRBNB, INC.	29.25x	5.54x	15.64x	-.--%	8.83TCr
DOORDASH, INC.	76.6x	4.54x	22.18x	-.--%	8.53TCr
NASPERS LIMITED	7.52x	2.95x	45.3x	0.7%	3.96TCr
ETERNAL LIMITED	720.99x	4.67x	220.42x	-.--%	2.8TCr
TENCENT MUSIC ENTERTAINMENT GROUP	9.95x	1.58x	4.69x	2.59%	1.36TCr
Average	101.97x	15.14x	49.66x	0.45%	8.01TCr
Weighted average by Cap.	53.34x	20.49x	35.42x	0.19%