Valuation Netflix, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:56:08 28/07/2026 pm IST			5-day change	1st Jan Change
64.07 ^EUR	+3.34%		+10.76%	-17.91%

10:52pm	Canal+ says fourth 'Paddington' movie is in works	RE
03:08pm	Canal+ says 'Paddington 4' is in works, as it locks down French streaming advantage	RE

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	2,93,141	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-26.22%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	2,98,020	2,92,014	2,79,571
Change	-	-49.49%	58.04%	75.51%	4.05%	-25.99%	-2.02%	-4.26%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	19.7x	18.5x	15.4x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.49x	7.96x	6.54x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	2.86x	0.8x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	5.72x	5.14x	4.67x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	5.82x	5.12x	4.45x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	17.5x	14.5x	12x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	18.5x	15.3x	12.6x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	23.1x	20.5x	16.7x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.33%	4.89%	5.98%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.581	3.813	4.563
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,209	57,006	62,801
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,042	20,084	23,326
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,137	19,139	22,243
Net income ¹	5,116	4,492	5,408	8,712	10,981	15,274	15,858	18,459
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	4,879	-1,128	-13,570
Reference price ²	60.24	29.49	48.69	89.13	93.76	70.40	70.40	70.40
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

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	14.9x	4.05x	9.47x	1.38%	51TCr
UBER TECHNOLOGIES, INC.	22.4x	2.4x	12.44x	-.--%	14TCr
SPOTIFY TECHNOLOGY S.A.	34.01x	4.15x	27.34x	-.--%	10TCr
SK SQUARE CO., LTD.	3.79x	77.34x	2.8x	0.14%	9.83TCr
PROSUS N.V.	10.61x	7.77x	89.06x	0.65%	9.1TCr
AIRBNB, INC.	28.88x	5.46x	15.41x	-.--%	8.72TCr
DOORDASH, INC.	72.46x	4.24x	20.7x	-.--%	8.03TCr
NASPERS LIMITED	8.21x	2.72x	42.73x	0.75%	3.66TCr
ETERNAL LIMITED	737.06x	4.77x	225.51x	-.--%	2.84TCr
Average	103.59x	12.55x	49.49x	0.33%	12.99TCr
Weighted average by Cap.	38.48x	10.41x	24.50x	0.69%