|
End-of-day quote
Berne S.E.
30/01/2026
|
5-day change | 1st Jan Change | ||
| 64.00 CHF | -20.00% |
|
-20.00% | -20.00% |
| 12:10pm | Netflix, Inc. : Bernstein reaffirms its Buy rating | ZD |
| 09:48am | EMEA Morning Briefing : Oil Gains, Bond Yields Rise | DJ |
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 | 3,34,448 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -15.82% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 3,39,383 | 3,35,422 | 3,20,878 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -15.72% | -1.17% | -4.34% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 22.4x | 21x | 17.6x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10.6x | 9.09x | 7.64x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.25x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.53x | 5.87x | 5.33x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.63x | 5.88x | 5.11x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 19.9x | 16.7x | 13.8x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 21x | 17.5x | 14.4x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 26.4x | 23.7x | 19.3x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 3.79% | 4.23% | 5.19% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.816 | 4.575 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,221 | 57,005 | 62,796 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,067 | 23,258 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,131 | 19,155 | 22,283 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,855 | 18,468 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 974.8 | -13,570 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 80.32 | 80.32 | 80.32 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.41x | 6.63x | 19.91x | -.--% | 33TCr | |
| 22.18x | 2.6x | 13.22x | -.--% | 15TCr | |
| 39.51x | 4.64x | 30.64x | -.--% | 11TCr | |
| 2.69x | 70.34x | 1.96x | 0.15% | 9.78TCr | |
| 32.13x | 6.3x | 17.71x | -.--% | 10TCr | |
| 78.68x | 4.67x | 22.23x | -.--% | 8.82TCr | |
| 10.12x | 7.35x | 88.36x | 0.68% | 8.76TCr | |
| 7.75x | 2.97x | 61.59x | 0.77% | 3.38TCr | |
| 188.46x | 2.94x | 85.75x | -.--% | 3.1TCr | |
| Average | 44.88x | 12.05x | 37.93x | 0.18% | 11.51TCr | |
| Weighted average by Cap. | 31.59x | 11.48x | 27.54x | 0.1% |
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
- 001413346 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
