Valuation Netflix, Inc. Bulgaria S.E.

Stocks

End-of-day quote Bulgaria S.E. Other stock markets 09/07/2026			5-day change	1st Jan Change
65.80 ^EUR	-1.78%		-.--%	-28.23%

31/07	Producer sues Netflix for $105 million over missing Nicolas Cage movie	RE
31/07	Wall Street's Dip Buyers Return

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	2,98,596	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-24.84%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,03,475	2,97,468	2,85,026
Change	-	-49.49%	58.04%	75.51%	4.05%	-24.64%	-1.98%	-4.18%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20x	18.8x	15.7x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.67x	8.11x	6.66x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.9x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.83x	5.24x	4.75x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.93x	5.22x	4.54x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.8x	14.8x	12.2x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.8x	15.5x	12.8x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.5x	20.9x	17.1x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.25%	4.79%	5.86%
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	71.71	71.71	71.71
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	15.85x	4.32x	10.09x	1.3%	54TCr
UBER TECHNOLOGIES, INC.	23.2x	2.48x	12.83x	-.--%	14TCr
SPOTIFY TECHNOLOGY S.A.	35.52x	4.35x	28.68x	-.--%	11TCr
PROSUS N.V.	11.18x	8.29x	95.01x	0.62%	9.7TCr
AIRBNB, INC.	29.91x	5.67x	16x	-.--%	9.03TCr
DOORDASH, INC.	77.71x	4.56x	22.29x	-.--%	8.61TCr
SK SQUARE CO., LTD.	2.76x	50.73x	1.83x	0.19%	7.37TCr
NASPERS LIMITED	8.77x	2.91x	45.67x	0.7%	3.91TCr
ETERNAL LIMITED	190.08x	2.84x	82.52x	-.--%	2.99TCr
Average	43.89x	9.57x	34.99x	0.31%	13.41TCr
Weighted average by Cap.	26.85x	7.29x	22.65x	0.67%