|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.70 EUR | 0.00% |
|
-2.34% | -26.11% |
| 11:54pm | Nasdaq Slips as Chip Stocks Come Under Pressure | DJ |
| 11:35pm | Chip Stocks Weigh on Equities Intraday; Netflix Earnings on Deck | 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 | 3,10,252 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -21.91% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 3,11,768 | 3,06,355 | 2,99,568 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -22.58% | -1.74% | -2.22% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 20.6x | 19.3x | 16.1x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.23x | 7.81x | 6.5x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.83x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.04x | 5.41x | 4.91x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.07x | 5.34x | 4.74x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 18.2x | 15x | 12.6x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 19.2x | 15.8x | 13.2x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23.7x | 21.2x | 17.9x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.22% | 4.72% | 5.59% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.581 | 3.826 | 4.569 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,384 | 57,323 | 63,205 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,087 | 20,365 | 23,779 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,261 | 19,374 | 22,628 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,361 | 16,142 | 18,987 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 1,517 | -3,897 | -10,683 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 73.68 | 73.68 | 73.68 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.95x | 4.35x | 10.15x | 1.29% | 54TCr | |
| 23.94x | 2.56x | 13.2x | -.--% | 15TCr | |
| 4.83x | 104.42x | 3.78x | 0.11% | 12TCr | |
| 33.19x | 4.04x | 26.54x | -.--% | 9.98TCr | |
| 11.39x | 8.61x | 98.01x | 0.62% | 9.97TCr | |
| 29.18x | 5.55x | 15.66x | -.--% | 8.81TCr | |
| 74.6x | 4.38x | 21.4x | -.--% | 8.29TCr | |
| 8.2x | 3.06x | 46.98x | 0.67% | 4.11TCr | |
| 734.45x | 4.76x | 224.68x | -.--% | 2.82TCr | |
| Average | 103.97x | 15.75x | 51.16x | 0.3% | 13.92TCr | |
| Weighted average by Cap. | 37.52x | 14.26x | 25.35x | 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
- NFC1 Stock
- Valuation Netflix, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
