|
Market Closed -
London S.E.
07:00:11 02/09/2026 pm IST
|
After hours 03:58:19 am | |||
| 80.40 USD | -1.57% |
|
82.40 | +2.49% |
| 02/09 | From street names to supply chains, Canadians pull away from US as rift grows | RE |
| 01/09 | EverPass Media And Netflix Enter Multi-Year Commercial Distribution Agreement For NFL Content | CI |
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 | 3,44,483 | - | - |
| Change | - | -50.82% | 62.39% | 78.79% | 4.28% | -13.29% | - | - |
| Enterprise Value (EV) 1 | 2,76,217 | 1,39,522 | 2,20,503 | 3,87,001 | 4,02,692 | 3,49,419 | 3,44,539 | 3,30,913 |
| Change | - | -49.49% | 58.04% | 75.51% | 4.05% | -13.23% | -1.4% | -3.96% |
| P/E | 53.6x | 29.6x | 40.5x | 44.9x | 37.1x | 23.1x | 21.7x | 18.1x |
| PBR | 17.3x | 6.4x | 10.4x | 15.8x | 15x | 10.9x | 9.36x | 7.87x |
| PEG | - | -2.6x | 1.9x | 0.7x | 1.3x | 0.6x | 3.35x | 0.9x |
| Capitalization / Revenue | 8.99x | 4.15x | 6.32x | 9.77x | 8.79x | 6.73x | 6.04x | 5.48x |
| EV / Revenue | 9.3x | 4.41x | 6.54x | 9.92x | 8.91x | 6.82x | 6.04x | 5.27x |
| EV / EBITDA | 40.6x | 21.3x | 28.8x | 35.1x | 28.7x | 20.5x | 17.2x | 14.2x |
| EV / EBIT | 44.6x | 24.8x | 31.7x | 37.1x | 30.2x | 21.7x | 18x | 14.9x |
| EV / FCF | -1,738x | 86.2x | 31.8x | 55.9x | 42.6x | 27.2x | 24.3x | 19.9x |
| FCF Yield | -0.06% | 1.16% | 3.14% | 1.79% | 2.35% | 3.68% | 4.11% | 5.03% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.124 | 0.995 | 1.203 | 1.983 | 2.53 | 3.584 | 3.816 | 4.58 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 29,698 | 31,616 | 33,723 | 39,001 | 45,183 | 51,221 | 57,006 | 62,807 |
| EBITDA 1 | 6,806 | 6,545 | 7,650 | 11,019 | 14,028 | 17,047 | 20,067 | 23,264 |
| EBIT 1 | 6,195 | 5,633 | 6,954 | 10,418 | 13,327 | 16,131 | 19,149 | 22,283 |
| Net income 1 | 5,116 | 4,492 | 5,408 | 8,712 | 10,981 | 15,266 | 15,855 | 18,468 |
| Net Debt 1 | 9,365 | 8,295 | 7,405 | 5,999 | 5,400 | 4,936 | 56.59 | -13,570 |
| Reference price 2 | 60.24 | 29.49 | 48.69 | 89.13 | 93.76 | 82.73 | 82.73 | 82.73 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.55x | 6.67x | 20.03x | -.--% | 34TCr | |
| 22.85x | 2.69x | 13.7x | -.--% | 15TCr | |
| 38.44x | 4.51x | 29.83x | -.--% | 11TCr | |
| 34.49x | 6.8x | 19.13x | -.--% | 11TCr | |
| 86.38x | 5.21x | 24.82x | -.--% | 9.78TCr | |
| 2.87x | 76.65x | 2.14x | 0.14% | 10TCr | |
| 10.28x | 7.66x | 91.96x | 0.65% | 9.15TCr | |
| 8.25x | 3.14x | 64.99x | 0.73% | 3.6TCr | |
| 196.54x | 2.99x | 87.03x | -.--% | 3.18TCr | |
| Average | 46.96x | 12.92x | 39.29x | 0.17% | 11.88TCr | |
| Weighted average by Cap. | 33.04x | 12.32x | 28.43x | 0.09% |
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
- 0QYI Stock
- Valuation Netflix, Inc.
Select your edition
All financial news and data tailored to specific country editions
