|
End-of-day quote
Thailand S.E.
12/10/2026
|
5-day change | 1st Jan Change | ||
| 2.360 THB | -2.48% |
|
+3.51% | -20.81% |
| 12/10 | Charlamagne Tha God on Netflix Deal, Midterm Elections, Mental Health | MT |
| 11/10 | Netflix Announces Appointment of Craig Ferguson as Director, Content Acquisition, Effective October 2026 | CI |
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 | 2,94,016 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -25.99% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 2,98,945 | 2,95,110 | 2,80,680 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -25.76% | -1.28% | -4.89% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 19.7x | 18.6x | 15.5x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.38x | 8.04x | 6.78x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.06x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.74x | 5.16x | 4.69x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.84x | 5.18x | 4.48x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 17.5x | 14.8x | 12.1x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 18.5x | 15.5x | 12.7x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23.3x | 21x | 16.8x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.28% | 4.76% | 5.94% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.583 | 3.801 | 4.549 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,218 | 56,947 | 62,709 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,056 | 19,976 | 23,172 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,124 | 19,071 | 22,141 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,263 | 15,801 | 18,388 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,930 | 1,094 | -13,335 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 70.61 | 70.61 | 70.61 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.11x | 8.34x | 17.87x | 0.25% | 4,29300Cr | |
| 23.93x | 7.53x | 13.24x | 0.28% | 1,89300Cr | |
| 30.44x | 14.26x | 22.53x | 0.6% | 52TCr | |
| 14.69x | 3.91x | 9.06x | 1.39% | 49TCr | |
| 19.71x | 5.84x | 17.53x | -.--% | 29TCr | |
| 21.17x | 1.55x | 10.49x | 0.98% | 28TCr | |
| 111.51x | 14.73x | 79.1x | -.--% | 23TCr | |
| 22.5x | 2.56x | 13.03x | -.--% | 15TCr | |
| 8.27x | 0.94x | 4.05x | -.--% | 12TCr | |
| Average | 29.93x | 6.63x | 20.77x | 0.39% | 91.74TCr | |
| Weighted average by Cap. | 22.21x | 7.92x | 17.76x | 0.35% |
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
- NFLX06 Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
