Valuation Netflix, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 07:19:03 02/07/2026 pm IST			After hours 05:28:24 am
75.79 ^USD	+3.71%		77.60	+2.39%

03/07	Communications Services Down as Traders Await Deal Outcomes - Communications Services Roundup	DJ
02/07	HSBC Adjusts Price Target on Netflix to $104 From $113, 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	3,26,969	-	-
Change	-	-50.82%	62.39%	78.79%	4.28%	-17.7%	-	-
Enterprise Value (EV) ¹	2,76,217	1,39,522	2,20,503	3,87,001	4,02,692	3,28,724	3,23,072	3,16,285
Change	-	-49.49%	58.04%	75.51%	4.05%	-18.37%	-1.72%	-2.1%
P/E	53.6x	29.6x	40.5x	44.9x	37.1x	21.6x	20.3x	17x
PBR	17.3x	6.4x	10.4x	15.8x	15x	9.72x	8.21x	6.82x
PEG	-	-2.6x	1.9x	0.7x	1.3x	0.5x	3.09x	0.9x
Capitalization / Revenue	8.99x	4.15x	6.32x	9.77x	8.79x	6.36x	5.7x	5.17x
EV / Revenue	9.3x	4.41x	6.54x	9.92x	8.91x	6.4x	5.63x	5x
EV / EBITDA	40.6x	21.3x	28.8x	35.1x	28.7x	19.2x	15.8x	13.2x
EV / EBIT	44.6x	24.8x	31.7x	37.1x	30.2x	20.2x	16.6x	14x
EV / FCF	-1,738x	86.2x	31.8x	55.9x	42.6x	25x	22.7x	18.7x
FCF Yield	-0.06%	1.16%	3.14%	1.79%	2.35%	4.01%	4.41%	5.35%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.124	0.995	1.203	1.983	2.53	3.592	3.828	4.563
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	29,698	31,616	33,723	39,001	45,183	51,396	57,387	63,286
EBITDA ¹	6,806	6,545	7,650	11,019	14,028	17,094	20,415	23,919
EBIT ¹	6,195	5,633	6,954	10,418	13,327	16,269	19,412	22,666
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	1,755	-3,897	-10,683
Reference price ²	60.24	29.49	48.69	89.13	93.76	77.65	77.65	77.65
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	14.41x	3.93x	9.16x	1.43%	49TCr
SK SQUARE CO., LTD.	6.43x	137.56x	5.02x	0.09%	15TCr
UBER TECHNOLOGIES, INC.	23.93x	2.56x	13.2x	-.--%	15TCr
SPOTIFY TECHNOLOGY S.A.	32.4x	3.94x	25.79x	-.--%	9.72TCr
PROSUS N.V.	9.55x	8.09x	89.45x	0.66%	9.28TCr
AIRBNB, INC.	28.96x	5.47x	15.46x	-.--%	8.74TCr
DOORDASH, INC.	73.91x	4.37x	21.35x	-.--%	8.23TCr
NASPERS LIMITED	8.23x	2.91x	41.31x	0.59%	3.85TCr
ETERNAL LIMITED	696.83x	4.5x	212.76x	-.--%	2.7TCr
Average	99.41x	19.26x	48.17x	0.31%	13.5TCr
Weighted average by Cap.	35.73x	20.62x	23.44x	0.66%