Valuation Netflix, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 12/07/2025 am IST			5-day change	1st Jan Change
1,245.11 ^USD	-0.44%		-4.01%	+39.69%

12/07	S&P 500 ends down as tariffs sour sentiment	RE
11/07	Evercore ISI Adjusts Price Target on Netflix to $1,350 From $1,150	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,38,892	2,66,852	1,31,228	2,13,097	3,81,002	5,29,883	-	-
Change	-	11.7%	-50.82%	62.39%	78.79%	39.08%	-	-
Enterprise Value (EV) ¹	2,46,995	2,76,217	1,39,522	2,20,503	3,87,001	5,36,322	5,35,240	5,32,038
Change	-	11.83%	-49.49%	58.04%	75.51%	38.58%	-0.2%	-0.6%
P/E ratio	88.9x	53.6x	29.6x	40.5x	44.9x	48.6x	40.1x	33.1x
PBR	22.2x	17.3x	6.4x	10.4x	15.8x	19.3x	16.6x	14.3x
PEG	-	0.6x	-2.6x	1.9x	0.7x	1.7x	1.9x	1.6x
Capitalization / Revenue	9.56x	8.99x	4.15x	6.32x	9.77x	11.9x	10.6x	9.58x
EV / Revenue	9.88x	9.3x	4.41x	6.54x	9.92x	12.1x	10.7x	9.62x
EV / EBITDA	48.3x	40.6x	21.3x	28.8x	35.1x	38.7x	32.4x	27.3x
EV / EBIT	53.9x	44.6x	24.8x	31.7x	37.1x	40.8x	33.8x	28.4x
EV / FCF	129x	-1,738x	86.2x	31.8x	55.9x	60.3x	47x	38.4x
FCF Yield	0.78%	-0.06%	1.16%	3.14%	1.79%	1.66%	2.13%	2.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	6.08	11.24	9.95	12.03	19.83	25.61	31.05	37.63
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	24,996	29,698	31,616	33,723	39,001	44,469	49,954	55,312
EBITDA ¹	5,116	6,806	6,545	7,650	11,019	13,853	16,519	19,475
EBIT ¹	4,585	6,195	5,633	6,954	10,418	13,156	15,845	18,763
Net income ¹	2,761	5,116	4,492	5,408	8,712	11,068	13,247	15,791
Net Debt ¹	8,103	9,365	8,295	7,405	5,999	6,439	5,357	2,155
Reference price ²	540.73	602.44	294.88	486.88	891.32	1,245.11	1,245.11	1,245.11
Nbr of stocks (in thousands)	4,41,795	4,42,952	4,45,020	4,37,680	4,27,458	4,25,571	-	-
Announcement Date	19/01/21	20/01/22	19/01/23	23/01/24	21/01/25	-	-	-

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.($)
NETFLIX, INC.	48.62x	12.06x	38.72x	-.--%	53TCr
TENCENT HOLDINGS LIMITED	20.04x	5.46x	12.66x	0.98%	57TCr
UBER TECHNOLOGIES, INC.	33.38x	3.89x	22.81x	-.--%	20TCr
SPOTIFY TECHNOLOGY S.A.	71.22x	6.58x	49.29x	-.--%	15TCr
PROSUS N.V.	13.32x	17.82x	179.13x	0.33%	13TCr
DOORDASH, INC.	111.66x	7.35x	34.92x	-.--%	10TCr
AIRBNB, INC.	32.04x	6.14x	17.64x	-.--%	8.35TCr
NASPERS LIMITED	8.53x	5x	69.18x	0.42%	4.75TCr
COSTAR GROUP, INC.	528.75x	10.57x	86.42x	-.--%	3.6TCr
TENCENT MUSIC ENTERTAINMENT GROUP	20.99x	6.37x	17.92x	1.13%	3.13TCr
Average	88.85x	8.12x	52.87x	0.29%	18.75TCr
Weighted average by Cap.	48.07x	8.31x	39.55x	0.35%