Valuation Netflix, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 01:59:57 09/07/2026 pm IST			5-day change	1st Jan Change
3.760 ^EUR	0.00%		0.00%	-18.61%

09/07	Citigroup Adjusts Netflix Price Target to $100 From $115	MT
09/07	NETFLIX COM INC : Receives a Buy rating from Bernstein	ZD

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	3,17,789	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-20.01%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,19,544	3,13,892	3,07,106
Change	-	-49.49%	58.04%	75.51%	4.05%	-20.65%	-1.77%	-2.16%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21x	19.7x	16.5x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.45x	7.98x	6.63x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.95x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.18x	5.54x	5.02x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.22x	5.47x	4.85x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18.7x	15.4x	12.9x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19.6x	16.2x	13.5x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	24.3x	22x	18.1x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.12%	4.55%	5.53%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.591	3.831	4.573
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,392	57,395	63,307
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,100	20,427	23,894
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,268	19,426	22,689
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,364	16,191	19,025
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,755	-3,897	-10,683
Reference price ²	60.24	29.49	48.69	89.13	93.76	75.47	75.47	75.47
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	16.08x	4.4x	10.24x	1.28%	55TCr
UBER TECHNOLOGIES, INC.	24.31x	2.59x	13.37x	-.--%	15TCr
SK SQUARE CO., LTD.	4.44x	93.96x	3.4x	0.12%	11TCr
SPOTIFY TECHNOLOGY S.A.	33.23x	4.05x	26.53x	-.--%	9.98TCr
PROSUS N.V.	11.17x	8.46x	96.74x	0.63%	9.75TCr
AIRBNB, INC.	28.1x	5.29x	14.93x	-.--%	8.48TCr
DOORDASH, INC.	74.11x	4.36x	21.28x	-.--%	8.25TCr
NASPERS LIMITED	7.77x	3.05x	46.76x	0.67%	4.09TCr
ETERNAL LIMITED	714.27x	4.62x	218.29x	-.--%	2.75TCr
Average	101.50x	14.53x	50.17x	0.3%	13.8TCr
Weighted average by Cap.	36.90x	12.47x	24.98x	0.65%