Valuation Netflix, Inc. London S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 05:30:00 12/06/2026 am IST			5-day change	1st Jan Change
86.34 ^USD	+6.36%		-0.54%	-13.85%

11/06	The Economy of Laziness
10/06	Jefferies Adjusts Price Target on Netflix to $110 From $128, Maintains Buy Rating	MT

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	3,42,212	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-13.86%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,43,697	3,38,291	3,31,486
Change	-	-49.49%	58.04%	75.51%	4.05%	-14.65%	-1.57%	-2.01%
P/E Ratio	53.6x	29.6x	40.5x	44.9x	37.1x	22.6x	21.2x	17.8x
PBR	17.3x	6.4x	10.4x	15.8x	15x	10.2x	8.59x	7.13x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.25x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.66x	5.96x	5.41x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.69x	5.89x	5.24x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	20.1x	16.6x	13.8x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	21.1x	17.4x	14.6x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	26.1x	23.7x	19.5x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	3.83%	4.22%	5.12%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.594	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	17,128	20,430	23,952
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	15,367	16,177	19,003
Net Debt ¹	9,365	8,295	7,405	5,999	5,400	1,485	-3,921	-10,725
Reference price ²	60.24	29.49	48.69	89.13	93.76	81.27	81.27	81.27
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	15.27x	4.19x	9.75x	1.35%	53TCr
UBER TECHNOLOGIES, INC.	23.56x	2.45x	12.65x	-.--%	14TCr
PROSUS N.V.	9.89x	12.28x	120.02x	0.43%	10TCr
SPOTIFY TECHNOLOGY S.A.	32.92x	4.01x	26.05x	-.--%	9.99TCr
SK SQUARE CO., LTD.	4.57x	90x	3.34x	0.13%	11TCr
AIRBNB, INC.	25.77x	4.78x	13.47x	-.--%	7.77TCr
DOORDASH, INC.	60.38x	3.52x	17.19x	-.--%	6.74TCr
NASPERS LIMITED	8.8x	4.07x	43.52x	0.51%	3.95TCr
KUAISHOU TECHNOLOGY	12.86x	1.01x	5.29x	1.64%	2.53TCr
Average	21.56x	14.03x	27.92x	0.45%	13.19TCr
Weighted average by Cap.	19.30x	12.25x	22.29x	0.7%