|
End-of-day quote
NEO Exchange
14/10/2026
|
5-day change | 1st Jan Change | ||
| 5.790 CAD | -0.69% |
|
+3.58% | -26.24% |
| 03:43pm | Netflix, Inc. : Jefferies maintains a Buy rating | ZD |
| 11:24am | PRESS DIGEST-Wall Street Journal - October 15 | RE |
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 | 2,93,849 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -26.04% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 2,98,779 | 2,94,943 | 2,80,514 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -25.8% | -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 | 6.77x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 3.12x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 5.74x | 5.16x | 4.68x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 5.83x | 5.18x | 4.47x |
| 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 | 23.4x | 21x | 16.8x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.28% | 4.75% | 5.94% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.583 | 3.796 | 4.543 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,218 | 56,951 | 62,745 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,056 | 19,953 | 23,130 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,123 | 19,055 | 22,110 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,262 | 15,786 | 18,353 |
| 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 | 70.57 | 70.57 | 70.57 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.89x | 8.21x | 17.6x | 0.25% | 4,23000Cr | |
| 23.9x | 7.48x | 13.2x | 0.29% | 1,87900Cr | |
| 30.85x | 14.44x | 22.82x | 0.59% | 53TCr | |
| 14.6x | 3.89x | 9.02x | 1.39% | 49TCr | |
| 19.7x | 5.83x | 17.52x | -.--% | 29TCr | |
| 21.25x | 1.55x | 10.52x | 0.98% | 28TCr | |
| 107.33x | 14.16x | 76.06x | -.--% | 22TCr | |
| 21.81x | 2.48x | 12.63x | -.--% | 14TCr | |
| 8.33x | 0.95x | 4.1x | -.--% | 12TCr | |
| Average | 29.41x | 6.56x | 20.38x | 0.39% | 90.8TCr | |
| Weighted average by Cap. | 21.93x | 7.84x | 17.48x | 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
- ZNFL Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
