Valuation Netflix, Inc. NYSE

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:57:31 25/06/2026 am IST			5-day change	1st Jan Change
71.72 ^USD	0.00%		0.00%	-

23/06	Netflix to Launch Interactive Horror Game 'Unhinged'	MT
23/06	The AI Boom Is Starting to Look Expensive

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	3,06,630	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-22.82%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,08,382	3,02,710	2,95,905
Change	-	-49.49%	58.04%	75.51%	4.05%	-23.42%	-1.84%	-2.25%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	20.3x	19x	16x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.12x	7.7x	6.39x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.89x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.97x	5.34x	4.84x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6x	5.27x	4.67x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	18x	14.8x	12.4x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	19x	15.6x	13.1x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.4x	21.2x	17.4x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.27%	4.71%	5.73%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	3.829	4.564
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,403	57,395	63,299
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,112	20,421	23,929
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,273	19,417	22,673
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,360	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,752	-3,921	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	72.82	72.82	72.82
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	13.91x	3.8x	8.84x	1.48%	48TCr
SK SQUARE CO., LTD.	6.7x	144.51x	5.28x	0.08%	16TCr
UBER TECHNOLOGIES, INC.	22.97x	2.45x	12.66x	-.--%	14TCr
PROSUS N.V.	9.65x	11.62x	115.52x	0.46%	9.71TCr
SPOTIFY TECHNOLOGY S.A.	31.25x	3.78x	24.77x	-.--%	9.37TCr
AIRBNB, INC.	27.32x	5.11x	14.44x	-.--%	8.24TCr
DOORDASH, INC.	67.27x	3.94x	19.26x	-.--%	7.47TCr
NASPERS LIMITED	7.97x	3.85x	43.05x	0.54%	3.69TCr
ETERNAL LIMITED	645.13x	4.16x	196.37x	-.--%	2.51TCr
Average	92.46x	20.36x	48.91x	0.29%	13.17TCr
Weighted average by Cap.	32.54x	23.06x	24.90x	0.66%