|
End-of-day quote
Thailand S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 2.180 THB | +0.93% |
|
-8.40% | -26.35% |
| 24/10 | US Equity Indexes Close Mixed This Week as Investors Rotate into Treasury Bonds, Defensives as AI Trade Falters | MT |
| 22/10 | Netflix, Hoichoi Sign Exclusive Streaming Partnership in India | 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 | 2,75,329 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -30.7% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 2,82,363 | 2,77,189 | 2,69,976 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -29.88% | -1.83% | -2.6% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 18.7x | 17.8x | 14.9x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.26x | 8.05x | 6.95x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.4x | 3.48x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.39x | 4.86x | 4.42x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.52x | 4.89x | 4.34x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 16.6x | 14.1x | 11.9x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 17.4x | 14.7x | 12.4x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 22.5x | 20.5x | 17x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.45% | 4.87% | 5.87% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.582 | 3.765 | 4.487 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,126 | 56,634 | 62,249 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,059 | 19,719 | 22,743 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,206 | 18,860 | 21,796 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,170 | 15,549 | 18,043 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 7,034 | 1,860 | -5,353 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 67.05 | 67.05 | 67.05 |
| Nbr of stocks (in thousands) | 44,29,522 | 44,50,205 | 43,76,797 | 42,74,581 | 42,37,323 | 41,06,326 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.74x | 7.63x | 16.31x | 0.27% | 3,94600Cr | |
| 22.16x | 6.51x | 11.65x | 0.33% | 1,65900Cr | |
| 32.37x | 15.14x | 23.92x | 0.55% | 55TCr | |
| 13.21x | 3.51x | 8.13x | 1.54% | 44TCr | |
| 18.72x | 5.52x | 16.55x | -.--% | 28TCr | |
| 19.25x | 1.41x | 9.49x | 1.07% | 25TCr | |
| 104.3x | 13.85x | 74.39x | -.--% | 22TCr | |
| 21.75x | 2.48x | 12.6x | -.--% | 14TCr | |
| 8.07x | 0.9x | 3.88x | -.--% | 11TCr | |
| Average | 28.40x | 6.33x | 19.66x | 0.42% | 84.42TCr | |
| Weighted average by Cap. | 20.96x | 7.39x | 16.56x | 0.38% |
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
- NFLX80 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
