|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.64 EUR | +1.03% |
|
-4.38% | -19.91% |
| 14/07 | Oil surges, stocks slip and bond yields rise as Gulf conflict flares up again | RE |
| 14/07 | Nasdaq Snaps 3-Day Winning Streak as Oil Jumps Amid US-Iran Tensions | 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 | 3,10,883 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -21.75% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 3,12,639 | 3,06,987 | 3,00,200 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -22.36% | -1.81% | -2.21% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 20.6x | 19.3x | 16.1x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 9.24x | 7.81x | 6.48x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.5x | 2.92x | 0.8x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.05x | 5.42x | 4.92x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.08x | 5.35x | 4.75x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 18.3x | 15x | 12.6x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 19.2x | 15.8x | 13.2x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 23.7x | 21.2x | 17.7x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 4.21% | 4.71% | 5.65% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.59 | 3.827 | 4.574 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,392 | 57,357 | 63,241 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,097 | 20,410 | 23,862 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,266 | 19,433 | 22,686 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,361 | 16,167 | 19,015 |
| 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 | 73.83 | 73.83 | 73.83 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.42x | 4.2x | 9.82x | 1.34% | 52TCr | |
| 24.53x | 2.61x | 13.49x | -.--% | 15TCr | |
| 4.05x | 83.78x | 3.03x | 0.13% | 10TCr | |
| 32.84x | 4x | 26.3x | -.--% | 9.87TCr | |
| 10.92x | 8.28x | 94.65x | 0.65% | 9.53TCr | |
| 28.77x | 5.46x | 15.41x | -.--% | 8.68TCr | |
| 74.38x | 4.37x | 21.33x | -.--% | 8.26TCr | |
| 7.4x | 2.9x | 44.59x | 0.71% | 3.9TCr | |
| 710.53x | 4.6x | 217.1x | -.--% | 2.74TCr | |
| Average | 100.98x | 13.36x | 49.53x | 0.31% | 13.42TCr | |
| Weighted average by Cap. | 37.16x | 11.13x | 24.76x | 0.67% |
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
- NFLX Stock
- Valuation Netflix, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
